FWP 1 n1623_fwpa1-x2.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226123-03
     

 

 

     
     
 

Free Writing Prospectus dated May 13, 2019

 

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

 

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

 

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

 

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

 

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

  
     
     

 

 

 

ANNEX A-1

 

                                   
                                   
                Number of Property   Property   Year    Unit of      Occupancy Appraised
Loan # Seller Property Name Street Address City State Zip Code County Properties Type Subtype Year Built Renovated Units  Measure Occupancy % Date Value ($)
1 GACC 3 Columbus Circle 3 Columbus Circle New York NY 10019 New York 1 Office CBD 1927 2010-2013 753,713 Square Feet 97.2% 01/01/19 1,080,000,000
2 CREFI/JPMCB ILPT Hawaii Portfolio Various Various HI Various Honolulu 186 Various Various Various   9,591,512 Square Feet 100.0% Various 1,439,117,000
2.001 CREFI/JPMCB 2810 Pukoloa Street 2810 Pukoloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   418,502 Square Feet 100.0% 05/07/19 69,349,000
2.002 CREFI/JPMCB 1360 Pali Highway 1360 Pali Highway Honolulu HI 96813 Honolulu 1 Leased Fee Leased Fee NAP   126,773 Square Feet 100.0% 05/07/19 41,983,000
2.003 CREFI/JPMCB 1001 Ahua Street 1001 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   337,734 Square Feet 100.0% 05/07/19 37,405,000
2.004 CREFI/JPMCB 848 Ala Lilikoi Street A 848 Ala Lilikoi Street A Honolulu HI 96818 Honolulu 1 Leased Fee Leased Fee NAP   325,786 Square Feet 100.0% 05/07/19 36,562,000
2.005 CREFI/JPMCB 2850 Paa Street 2850 Paa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   298,384 Square Feet 100.0% 05/07/19 34,839,000
2.006 CREFI/JPMCB 949 Mapunapuna Street 949 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   236,914 Square Feet 100.0% 05/07/19 34,644,000
2.007 CREFI/JPMCB 2828 Paa Street 2828 Paa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   187,264 Square Feet 100.0% 05/07/19 26,999,000
2.008 CREFI/JPMCB 80 Sand Island Access Road 80 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   190,836 Square Feet 100.0% 05/07/19 23,158,000
2.009 CREFI/JPMCB 1030 Mapunapuna Street 1030 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   122,281 Square Feet 100.0% 05/07/19 19,284,000
2.010 CREFI/JPMCB 150 Puuhale Road 150 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   123,037 Square Feet 100.0% 05/07/19 18,705,000
2.011 CREFI/JPMCB 2344 Pahounui Drive 2344 Pahounui Drive Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   146,430 Square Feet 100.0% 05/07/19 18,703,000
2.012 CREFI/JPMCB 120 Sand Island Access Road 120 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Industrial Warehouse/Distribution 2004   70,960 Square Feet 100.0% 12/13/18 18,000,000
2.013 CREFI/JPMCB 1122 Mapunapuna Street 1122 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   105,506 Square Feet 100.0% 05/07/19 17,547,000
2.014 CREFI/JPMCB 2915 Kaihikapu Street 2915 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   105,000 Square Feet 100.0% 05/07/19 15,952,000
2.015 CREFI/JPMCB 819 Ahua Street 819 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   105,013 Square Feet 100.0% 05/07/19 15,496,000
2.016 CREFI/JPMCB 2144 Auiki Street 2144 Auiki Street Honolulu HI 96819 Honolulu 1 Industrial Flex 1950   53,910 Square Feet 98.3% 12/13/18 15,000,000
2.017 CREFI/JPMCB 1027 Kikowaena Place 1027 Kikowaena Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   102,443 Square Feet 100.0% 05/07/19 14,597,000
2.018 CREFI/JPMCB 1931 Kahai Street 1931 Kahai Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   96,287 Square Feet 100.0% 05/07/19 13,755,000
2.019 CREFI/JPMCB 148 Mokauea Street 148 Mokauea Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   85,790 Square Feet 100.0% 05/07/19 11,840,000
2.020 CREFI/JPMCB 2886 Paa Street 2886 Paa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   60,023 Square Feet 100.0% 05/07/19 11,236,000
2.021 CREFI/JPMCB 2838 Kilihau Street 2838 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   83,189 Square Feet 100.0% 05/07/19 10,931,000
2.022 CREFI/JPMCB 803 Ahua Street 803 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   73,013 Square Feet 100.0% 05/07/19 10,861,000
2.023 CREFI/JPMCB 220 Puuhale Road 220 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   65,942 Square Feet 100.0% 05/07/19 10,617,000
2.024 CREFI/JPMCB 930 Mapunapuna Street 930 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   68,992 Square Feet 100.0% 05/07/19 10,439,000
2.025 CREFI/JPMCB 2103 Kaliawa Street 2103 Kaliawa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   78,730 Square Feet 100.0% 05/07/19 10,410,000
2.026 CREFI/JPMCB 2969 Mapunapuna Place 2969 Mapunapuna Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   79,999 Square Feet 100.0% 05/07/19 10,368,000
2.027 CREFI/JPMCB 158 Sand Island Access Road 158 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   100,500 Square Feet 100.0% 05/07/19 10,285,000
2.028 CREFI/JPMCB 1926 Auiki Street 1926 Auiki Street Honolulu HI 96819 Honolulu 1 Industrial Warehouse/Distribution 1959   42,253 Square Feet 100.0% 05/07/19 10,250,000
2.029 CREFI/JPMCB 113 Puuhale Road 113 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   77,171 Square Feet 100.0% 05/07/19 9,961,000
2.030 CREFI/JPMCB 2250 Pahounui Drive 2250 Pahounui Drive Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   75,627 Square Feet 100.0% 05/07/19 9,816,000
2.031 CREFI/JPMCB 733 Mapunapuna Street 733 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   64,894 Square Feet 100.0% 05/07/19 9,741,000
2.032 CREFI/JPMCB 761 Ahua Street 761 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   73,013 Square Feet 100.0% 05/07/19 9,706,000
2.033 CREFI/JPMCB 918 Ahua Street 918 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   72,072 Square Feet 100.0% 05/07/19 9,474,000
2.034 CREFI/JPMCB 180 Sand Island Access Road 180 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   66,828 Square Feet 100.0% 05/07/19 9,353,000
2.035 CREFI/JPMCB 2829 Awaawaloa Street 2829 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   70,000 Square Feet 100.0% 05/07/19 9,330,000
2.036 CREFI/JPMCB 120 Mokauea Street 120 Mokauea Street Honolulu HI 96819 Honolulu 1 Industrial Warehouse/Distribution 1970   31,079 Square Feet 100.0% 12/13/18 9,250,000
2.037 CREFI/JPMCB 2861 Mokumoa Street 2861 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   70,035 Square Feet 100.0% 05/07/19 9,169,000
2.038 CREFI/JPMCB 2826 Kaihikapu Street 2826 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   70,000 Square Feet 100.0% 05/07/19 9,103,000
2.039 CREFI/JPMCB 179 Sand Island Access Road 179 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   62,464 Square Feet 100.0% 05/07/19 9,045,000
2.040 CREFI/JPMCB 855 Mapunapuna Street 855 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   63,436 Square Feet 100.0% 05/07/19 8,865,000
2.041 CREFI/JPMCB 2308 Pahounui Drive 2308 Pahounui Drive Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   64,896 Square Feet 100.0% 05/07/19 8,519,000
2.042 CREFI/JPMCB 619 Mapunapuna Street 619 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   55,377 Square Feet 100.0% 05/07/19 8,287,000
2.043 CREFI/JPMCB 2846-A Awaawaloa Street 2846-A Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   61,250 Square Feet 100.0% 05/07/19 8,265,000
2.044 CREFI/JPMCB 238 Sand Island Access Road 238 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   60,000 Square Feet 100.0% 05/07/19 8,220,000
2.045 CREFI/JPMCB 704 Mapunapuna Street 704 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   59,315 Square Feet 100.0% 05/07/19 8,186,000
2.046 CREFI/JPMCB 120B Mokauea Street 120B Mokauea Street Honolulu HI 96819 Honolulu 1 Industrial Warehouse/Distribution 1968   35,363 Square Feet 100.0% 12/13/18 8,000,000
2.047 CREFI/JPMCB 1150 Kikowaena Street 1150 Kikowaena Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   45,753 Square Feet 100.0% 05/07/19 7,888,000
2.048 CREFI/JPMCB 2127 Auiki Street 2127 Auiki Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   56,900 Square Feet 100.0% 05/07/19 7,819,000
2.049 CREFI/JPMCB 2810 Paa Street 2810 Paa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   52,185 Square Feet 100.0% 05/07/19 7,729,000
2.050 CREFI/JPMCB 2841 Pukoloa Street 2841 Pukoloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   39,600 Square Feet 100.0% 05/07/19 7,415,000
2.051 CREFI/JPMCB 1000 Mapunapuna Street 1000 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   41,833 Square Feet 100.0% 05/07/19 7,394,000
2.052 CREFI/JPMCB 2829 Pukoloa Street 2829 Pukoloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   39,600 Square Feet 100.0% 05/07/19 7,365,000
2.053 CREFI/JPMCB 889 Ahua Street 889 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   49,452 Square Feet 100.0% 05/07/19 7,360,000
2.054 CREFI/JPMCB 2819 Pukoloa Street 2819 Pukoloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   39,600 Square Feet 100.0% 05/07/19 7,331,000
2.055 CREFI/JPMCB 1038 Kikowaena Place 1038 Kikowaena Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   47,417 Square Feet 100.0% 05/07/19 6,820,000
2.056 CREFI/JPMCB 2965 Mokumoa Street 2965 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   41,586 Square Feet 100.0% 05/07/19 6,813,000
2.057 CREFI/JPMCB 850 Ahua Street 850 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   47,879 Square Feet 100.0% 05/07/19 6,619,000
2.058 CREFI/JPMCB 1330 Pali Highway 1330 Pali Highway Honolulu HI 96813 Honolulu 1 Leased Fee Leased Fee NAP   19,673 Square Feet 100.0% 05/07/19 6,552,000
2.059 CREFI/JPMCB 2865 Pukoloa Street 2865 Pukoloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   39,600 Square Feet 100.0% 05/07/19 6,539,000
2.060 CREFI/JPMCB 2855 Pukoloa Street 2855 Pukoloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   39,600 Square Feet 100.0% 05/07/19 6,539,000
2.061 CREFI/JPMCB 789 Mapunapuna Street 789 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   46,559 Square Feet 100.0% 05/07/19 6,492,000
2.062 CREFI/JPMCB 2960 Mokumoa Street 2960 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   38,377 Square Feet 100.0% 05/07/19 6,448,000
2.063 CREFI/JPMCB 231B Sand Island Access Road 231B Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   38,752 Square Feet 100.0% 05/07/19 6,388,000
2.064 CREFI/JPMCB 2020 Auiki Street 2020 Auiki Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   46,705 Square Feet 100.0% 05/07/19 6,336,000
2.065 CREFI/JPMCB 2857 Awaawaloa Street 2857 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   40,011 Square Feet 100.0% 05/07/19 6,297,000
2.066 CREFI/JPMCB 1050 Kikowaena Place 1050 Kikowaena Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   42,790 Square Feet 100.0% 05/07/19 6,216,000
2.067 CREFI/JPMCB 2850 Mokumoa Street 2850 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   39,544 Square Feet 100.0% 05/07/19 6,211,000
2.068 CREFI/JPMCB 2840 Mokumoa Street 2840 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   39,656 Square Feet 100.0% 05/07/19 6,205,000
2.069 CREFI/JPMCB 2830 Mokumoa Street 2830 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   39,600 Square Feet 100.0% 05/07/19 6,195,000
2.070 CREFI/JPMCB 960 Mapunapuna Street 960 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   36,501 Square Feet 100.0% 05/07/19 6,182,000
2.071 CREFI/JPMCB 125B Puuhale Road 125B Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   48,933 Square Feet 100.0% 05/07/19 6,137,000
2.072 CREFI/JPMCB 2809 Kaihikapu Street 2809 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,698 Square Feet 100.0% 05/07/19 6,078,000
2.073 CREFI/JPMCB 212 Mohonua Place 212 Mohonua Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   46,221 Square Feet 100.0% 05/07/19 6,054,000
2.074 CREFI/JPMCB 692 Mapunapuna Street 692 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,934,000
2.075 CREFI/JPMCB 1024 Kikowaena Place 1024 Kikowaena Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   39,831 Square Feet 100.0% 05/07/19 5,866,000
2.076 CREFI/JPMCB 669 Ahua Street 669 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,798,000
2.077 CREFI/JPMCB 215 Puuhale Road 215 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   41,731 Square Feet 100.0% 05/07/19 5,785,000
2.078 CREFI/JPMCB 142 Mokauea Street 142 Mokauea Street Honolulu HI 96819 Honolulu 1 Industrial Warehouse/Distribution 1972   26,000 Square Feet 100.0% 05/07/19 5,700,000
2.079 CREFI/JPMCB 2847 Awaawaloa Street 2847 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,648,000
2.080 CREFI/JPMCB 2816 Awaawaloa Street 2816 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   43,560 Square Feet 100.0% 05/07/19 5,619,000
2.081 CREFI/JPMCB 2928 Kaihikapu Street - B 2928 Kaihikapu Street - B Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   37,852 Square Feet 100.0% 05/07/19 5,615,000
2.082 CREFI/JPMCB 2864 Mokumoa Street 2864 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   39,600 Square Feet 100.0% 05/07/19 5,610,000
2.083 CREFI/JPMCB 770 Mapunapuna Street 770 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,604,000
2.084 CREFI/JPMCB 151 Puuhale Road 151 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   38,294 Square Feet 100.0% 05/07/19 5,568,000
2.085 CREFI/JPMCB 207 Puuhale Road 207 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   39,900 Square Feet 100.0% 05/07/19 5,567,000
2.086 CREFI/JPMCB 2970 Mokumoa Street 2970 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,021 Square Feet 100.0% 05/07/19 5,557,000
2.087 CREFI/JPMCB 2868 Kaihikapu Street 2868 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,523,000
2.088 CREFI/JPMCB 2908 Kaihikapu Street 2908 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,486,000
2.089 CREFI/JPMCB 2814 Kilihau Street 2814 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   37,413 Square Feet 100.0% 05/07/19 5,478,000
2.090 CREFI/JPMCB 759 Puuloa Road 759 Puuloa Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   34,313 Square Feet 100.0% 05/07/19 5,448,000
2.091 CREFI/JPMCB 659 Puuloa Road 659 Puuloa Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,447,000
2.092 CREFI/JPMCB 667 Puuloa Road 667 Puuloa Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,447,000
2.093 CREFI/JPMCB 679 Puuloa Road 679 Puuloa Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,447,000
2.094 CREFI/JPMCB 689 Puuloa Road 689 Puuloa Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,447,000
2.095 CREFI/JPMCB 950 Mapunapuna Street 950 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   32,551 Square Feet 100.0% 05/07/19 5,439,000
2.096 CREFI/JPMCB 822 Mapunapuna Street 822 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,413,000
2.097 CREFI/JPMCB 842 Mapunapuna Street 842 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,413,000
2.098 CREFI/JPMCB 214 Sand Island Access Road 214 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Industrial Flex 1981   21,600 Square Feet 100.0% 12/13/18 5,400,000
2.099 CREFI/JPMCB 709 Ahua Street 709 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,399,000
2.100 CREFI/JPMCB 766 Mapunapuna Street 766 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,354,000
2.101 CREFI/JPMCB 830 Mapunapuna Street 830 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,353,000
2.102 CREFI/JPMCB 2855 Kaihikapu Street 2855 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,334,000

 

A-1-1

 

ANNEX A-1

 

                                   
                                   
                Number of Property   Property   Year    Unit of      Occupancy Appraised
Loan # Seller Property Name Street Address City State Zip Code County Properties Type Subtype Year Built Renovated Units  Measure Occupancy % Date Value ($)
2.103 CREFI/JPMCB 865 Ahua Street 865 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,933 Square Feet 100.0% 05/07/19 5,319,000
2.104 CREFI/JPMCB 852 Mapunapuna Street 852 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,317,000
2.105 CREFI/JPMCB 2906 Kaihikapu Street 2906 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,294,000
2.106 CREFI/JPMCB 2879 Paa Street 2879 Paa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   31,316 Square Feet 100.0% 05/07/19 5,268,000
2.107 CREFI/JPMCB 702 Ahua Street 702 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   34,657 Square Feet 100.0% 05/07/19 5,255,000
2.108 CREFI/JPMCB 2864 Awaawaloa Street 2864 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,247 Square Feet 100.0% 05/07/19 5,224,000
2.109 CREFI/JPMCB 2819 Mokumoa Street - A 2819 Mokumoa Street - A Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,384 Square Feet 100.0% 05/07/19 5,172,000
2.110 CREFI/JPMCB 2869 Mokumoa Street 2869 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   34,860 Square Feet 100.0% 05/07/19 5,163,000
2.111 CREFI/JPMCB 2819 Mokumoa Street - B 2819 Mokumoa Street - B Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,279 Square Feet 100.0% 05/07/19 5,156,000
2.112 CREFI/JPMCB 228 Mohonua Place 228 Mohonua Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   36,522 Square Feet 100.0% 05/07/19 5,149,000
2.113 CREFI/JPMCB 2264 Pahounui Drive 2264 Pahounui Drive Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   33,103 Square Feet 100.0% 05/07/19 5,135,000
2.114 CREFI/JPMCB 808 Ahua Street 808 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   56,690 Square Feet 100.0% 05/07/19 5,128,000
2.115 CREFI/JPMCB 2827 Kaihikapu Street 2827 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,127,000
2.116 CREFI/JPMCB 697 Ahua Street 697 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,123,000
2.117 CREFI/JPMCB 2849 Kaihikapu Street 2849 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,115,000
2.118 CREFI/JPMCB 2831 Awaawaloa Street 2831 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,099,000
2.119 CREFI/JPMCB 2858 Kaihikapu Street 2858 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,095,000
2.120 CREFI/JPMCB 2276 Pahounui Drive 2276 Pahounui Drive Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   32,841 Square Feet 100.0% 05/07/19 5,095,000
2.121 CREFI/JPMCB 2806 Kaihikapu Street 2806 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,090,000
2.122 CREFI/JPMCB 1052 Ahua Street 1052 Ahua Street Honolulu HI 96819 Honolulu 1 Other Parking NAP   30,000 Square Feet 100.0% 05/07/19 5,078,000
2.123 CREFI/JPMCB 2889 Mokumoa Street 2889 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   34,651 Square Feet 100.0% 05/07/19 5,063,000
2.124 CREFI/JPMCB 685 Ahua Street 685 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,053,000
2.125 CREFI/JPMCB 2839 Mokumoa Street 2839 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,174 Square Feet 100.0% 05/07/19 5,034,000
2.126 CREFI/JPMCB 94-240 Pupuole Street 94-240 Pupuole Street Waipahu HI 96797 Honolulu 1 Leased Fee Leased Fee NAP   43,529 Square Feet 100.0% 05/07/19 5,033,000
2.127 CREFI/JPMCB 2928 Kaihikapu Street - A 2928 Kaihikapu Street - A Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,024,000
2.128 CREFI/JPMCB 719 Ahua Street 719 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,015,000
2.129 CREFI/JPMCB 2812 Awaawaloa Street 2812 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 5,014,000
2.130 CREFI/JPMCB 2927 Mokumoa Street 2927 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   34,546 Square Feet 100.0% 05/07/19 5,013,000
2.131 CREFI/JPMCB 197 Sand Island Access Road 197 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   31,178 Square Feet 100.0% 05/07/19 5,008,000
2.132 CREFI/JPMCB 2844 Kaihikapu Street 2844 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 4,989,000
2.133 CREFI/JPMCB 2879 Mokumoa Street 2879 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   34,755 Square Feet 100.0% 05/07/19 4,973,000
2.134 CREFI/JPMCB 2135 Auiki Street 2135 Auiki Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   33,328 Square Feet 100.0% 05/07/19 4,962,000
2.135 CREFI/JPMCB 855 Ahua Street 855 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,200 Square Feet 100.0% 05/07/19 4,952,000
2.136 CREFI/JPMCB 2122 Kaliawa Street 2122 Kaliawa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   33,468 Square Feet 100.0% 05/07/19 4,951,000
2.137 CREFI/JPMCB 2831 Kaihikapu Street 2831 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 4,946,000
2.138 CREFI/JPMCB 729 Ahua Street 729 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 4,942,000
2.139 CREFI/JPMCB 739 Ahua Street 739 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 4,942,000
2.140 CREFI/JPMCB 2833 Paa Street #2 2833 Paa Street #2 Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   30,000 Square Feet 100.0% 05/07/19 4,833,000
2.141 CREFI/JPMCB 2833 Paa Street 2833 Paa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   30,000 Square Feet 100.0% 05/07/19 4,833,000
2.142 CREFI/JPMCB 2815 Kaihikapu Street 2815 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 4,728,000
2.143 CREFI/JPMCB 1062 Kikowaena Place 1062 Kikowaena Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   30,959 Square Feet 100.0% 05/07/19 4,722,000
2.144 CREFI/JPMCB 673 Ahua Street 673 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 4,689,000
2.145 CREFI/JPMCB 2106 Kaliawa Street 2106 Kaliawa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   30,709 Square Feet 100.0% 05/07/19 4,673,000
2.146 CREFI/JPMCB 812 Mapunapuna Street 812 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 4,667,000
2.147 CREFI/JPMCB 2804 Kilihau Street 2804 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   34,494 Square Feet 100.0% 05/07/19 4,623,000
2.148 CREFI/JPMCB 525 North King Street 525 North King Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   20,934 Square Feet 100.0% 05/07/19 4,621,000
2.149 CREFI/JPMCB 204 Sand Island Access Road 204 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   33,078 Square Feet 100.0% 05/07/19 4,611,000
2.150 CREFI/JPMCB 660 Ahua Street 660 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   34,657 Square Feet 100.0% 05/07/19 4,610,000
2.151 CREFI/JPMCB 218 Mohonua Place 218 Mohonua Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   34,096 Square Feet 100.0% 05/07/19 4,597,000
2.152 CREFI/JPMCB 125 Puuhale Road 125 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   31,006 Square Feet 100.0% 05/07/19 4,543,000
2.153 CREFI/JPMCB 645 Ahua Street 645 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 4,465,000
2.154 CREFI/JPMCB 675 Mapunapuna Street 675 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   30,063 Square Feet 100.0% 05/07/19 4,460,000
2.155 CREFI/JPMCB 659 Ahua Street 659 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   35,000 Square Feet 100.0% 05/07/19 4,451,000
2.156 CREFI/JPMCB 1055 Ahua Street 1055 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   26,531 Square Feet 100.0% 05/07/19 4,338,000
2.157 CREFI/JPMCB 944 Ahua Street 944 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   26,596 Square Feet 100.0% 05/07/19 4,297,000
2.158 CREFI/JPMCB 2019 Kahai Street 2019 Kahai Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   26,954 Square Feet 100.0% 05/07/19 4,088,000
2.159 CREFI/JPMCB 2001 Kahai Street 2001 Kahai Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   26,741 Square Feet 100.0% 05/07/19 3,930,000
2.160 CREFI/JPMCB 106 Puuhale Road 106 Puuhale Road Honolulu HI 96819 Honolulu 1 Industrial Warehouse/Distribution 1966   14,223 Square Feet 100.0% 12/13/18 3,900,000
2.161 CREFI/JPMCB 2875 Paa Street 2875 Paa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   23,154 Square Feet 100.0% 05/07/19 3,832,000
2.162 CREFI/JPMCB 1024 Mapunapuna Street 1024 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   25,895 Square Feet 100.0% 05/07/19 3,783,000
2.163 CREFI/JPMCB 2760 Kamehameha Highway 2760 Kamehameha Highway Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   28,615 Square Feet 100.0% 05/07/19 3,707,000
2.164 CREFI/JPMCB 2635 Waiwai Loop A 2635 Waiwai Loop A Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   22,500 Square Feet 100.0% 05/07/19 3,629,000
2.165 CREFI/JPMCB 2635 Waiwai Loop B 2635 Waiwai Loop B Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   22,459 Square Feet 100.0% 05/07/19 3,623,000
2.166 CREFI/JPMCB 2836 Awaawaloa Street 2836 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   26,440 Square Feet 100.0% 05/07/19 3,580,000
2.167 CREFI/JPMCB 609 Ahua Street 609 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   24,440 Square Feet 100.0% 12/13/18 3,507,000
2.168 CREFI/JPMCB 905 Ahua Street 905 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   21,195 Square Feet 100.0% 05/07/19 3,444,000
2.169 CREFI/JPMCB 2110 Auiki Street 2110 Auiki Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   20,436 Square Feet 100.0% 05/07/19 3,404,000
2.170 CREFI/JPMCB 140 Puuhale Road 140 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   21,541 Square Feet 100.0% 05/07/19 3,292,000
2.171 CREFI/JPMCB 2139 Kaliawa Street 2139 Kaliawa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   21,657 Square Feet 100.0% 05/07/19 3,258,000
2.172 CREFI/JPMCB 231 Sand Island Access Road 231 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   18,921 Square Feet 100.0% 05/07/19 3,174,000
2.173 CREFI/JPMCB 2140 Kaliawa Street 2140 Kaliawa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   19,269 Square Feet 100.0% 05/07/19 2,921,000
2.174 CREFI/JPMCB 33 South Vineyard Boulevard 33 South Vineyard Boulevard Honolulu HI 96813 Honolulu 1 Leased Fee Leased Fee NAP   11,570 Square Feet 100.0% 05/07/19 2,865,000
2.175 CREFI/JPMCB 970 Ahua Street 970 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   15,037 Square Feet 100.0% 05/07/19 2,675,000
2.176 CREFI/JPMCB 960 Ahua Street 960 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   14,476 Square Feet 100.0% 05/07/19 2,502,000
2.177 CREFI/JPMCB 1045 Mapunapuna Street 1045 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   14,902 Square Feet 100.0% 05/07/19 2,312,000
2.178 CREFI/JPMCB 165 Sand Island Access Road 165 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   15,677 Square Feet 100.0% 05/07/19 2,226,000
2.179 CREFI/JPMCB 2839 Kilihau Street 2839 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   11,680 Square Feet 100.0% 05/07/19 2,146,000
2.180 CREFI/JPMCB 2829 Kilihau Street 2829 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   11,680 Square Feet 100.0% 05/07/19 2,141,000
2.181 CREFI/JPMCB 2833 Kilihau Street 2833 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   11,680 Square Feet 100.0% 05/07/19 2,134,000
2.182 CREFI/JPMCB 2821 Kilihau Street 2821 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   11,680 Square Feet 100.0% 05/07/19 2,055,000
2.183 CREFI/JPMCB 2808 Kam Highway 2808 Kam Highway Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   12,620 Square Feet 100.0% 05/07/19 2,027,000
2.184 CREFI/JPMCB 2815 Kilihau Street 2815 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   11,680 Square Feet 100.0% 05/07/19 1,887,000
2.185 CREFI/JPMCB 2850 Awaawaloa Street 2850 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP   8,503 Square Feet 100.0% 05/07/19 1,463,000
2.186 CREFI/JPMCB 846 Ala Lilikoi Street B 846 Ala Lilikoi Street B Honolulu HI 96818 Honolulu 1 Leased Fee Leased Fee NAP   8,101 Square Feet 100.0% 05/07/19 909,000
3 GACC 59 Maiden Lane 59 Maiden Lane New York NY 10038 New York 1 Office CBD 1965 2011 1,017,913 Square Feet 98.1% 12/24/18 480,000,000
4 GACC 101 California 101 California Street San Francisco CA 94111 San Francisco 1 Office CBD 1983 2004 1,251,483 Square Feet 92.1% 12/31/18 1,466,000,000
5 JPMCB SWVP Portfolio Various Various Various Various Various 4 Hotel Full Service Various Various 1,192 Rooms 80.3% 01/31/19 335,600,000
5.01 JPMCB InterContinental 444 Saint Charles Avenue New Orleans LA 70130 Orleans Parish 1 Hotel Full Service 1983 2013 484 Rooms 78.7% 01/31/19 170,000,000
5.02 JPMCB DoubleTree Sunrise 13400 West Sunrise Boulevard Sunrise FL 33323 Broward 1 Hotel Full Service 2001 2011 252 Rooms 87.2% 01/31/19 61,000,000
5.03 JPMCB DoubleTree Charlotte 6300 Morrison Boulevard Charlotte NC 28211 Mecklenburg 1 Hotel Full Service 1985 2012 207 Rooms 80.5% 01/31/19 50,000,000
5.04 JPMCB DoubleTree RTP 4810 Page Creek Lane Durham NC 27703 Durham 1 Hotel Full Service 1988 2013 249 Rooms 76.1% 01/31/19 40,200,000
6 CREFI Arbor Hotel Portfolio Various Various Various Various Various 6 Hotel Various Various Various 815 Rooms 79.2% 02/28/19 164,700,000
6.01 CREFI Residence Inn Salt Lake City 285 West Broadway Salt Lake City UT 84101 Salt Lake 1 Hotel Limited Service 1996 2014 189 Rooms 74.4% 02/28/19 41,200,000
6.02 CREFI Hampton Inn Santa Barbara 5665 Hollister Avenue Goleta CA 93117 Santa Barbara 1 Hotel Limited Service 2007 2017 101 Rooms 82.8% 02/28/19 33,200,000
6.03 CREFI Hampton Inn Bloomington 2860 Metro Drive Bloomington MN 55425 Hennepin 1 Hotel Limited Service 2007 2014 146 Rooms 86.3% 02/28/19 26,300,000
6.04 CREFI Hampton Inn Norwood 434 Providence Highway Norwood MA 02062 Norfolk 1 Hotel Limited Service 1984 2015, 2017 139 Rooms 76.8% 02/28/19 23,900,000
6.05 CREFI Springhill Suites Bloomington 2870 Metro Drive Bloomington MN 55425 Hennepin 1 Hotel Select Service 2007 2014 113 Rooms 87.0% 02/28/19 21,300,000
6.06 CREFI Hyatt Place Arlington 2380 Road to Six Flags Street East Arlington TX 76011 Tarrant 1 Hotel Limited Service 1996 2015 127 Rooms 71.1% 02/28/19 18,800,000
7 CREFI Green Hills Corporate Center 2675 Morgantown Road Reading PA 19607 Berks 1 Office Suburban 1970-1992   584,386 Square Feet 100.0% 04/30/19 97,000,000
8 JPMCB Weston I & II 1001 Winstead Drive and 5020 Weston Parkway Cary NC 27513 Wake 1 Office Suburban 1988, 2008   290,183 Square Feet 83.9% 04/01/19 76,275,000
9 GACC Moffett Towers II - Building V 1180 Discovery Way Sunnyvale CA 94089 Santa Clara 1 Office CBD 2019   350,633 Square Feet 100.0% 05/06/19 400,000,000
10 GACC Newport Corporate Center 3617, 3650 & 3655 131st Avenue Southeast, 3625 132nd Avenue Southeast & 12920 Southeast 38th Street Bellevue WA 98006 King 1 Office Suburban 1988-2010 2019 998,284 Square Feet 99.3% 03/25/19 476,000,000
11 CREFI Western Digital R&D Campus 44100 & 44250 Osgood Road Fremont CA 94539 Alameda 1 Industrial Flex 1984, 1992 2008-2012 290,175 Square Feet 100.0% 05/06/19 117,090,000
12 CREFI Lakeside Apartments 4800 Lake Trail Drive Lisle IL 60532 DuPage 1 Multifamily Garden 1971 2009, 2013-2018 568 Units 97.4% 12/27/18 101,500,000
13 GACC Central Tower Office 30, 32, 34 Third Street and 701, 703, 705 Market Street San Francisco CA 94103 San Francisco 1 Office CBD 1898, 1908 2017 164,848 Square Feet 98.5% 02/20/19 186,300,000
14 CREFI Birch Landing Apartments 500 Maxham Road Austell GA 30168 Cobb 1 Multifamily Garden 1989   518 Units 95.9% 03/31/19 57,400,000

 

A-1-2

 

ANNEX A-1

 

                                   
                                   
                Number of Property   Property   Year    Unit of      Occupancy Appraised
Loan # Seller Property Name Street Address City State Zip Code County Properties Type Subtype Year Built Renovated Units  Measure Occupancy % Date Value ($)
15 JPMCB Greenleaf at Howell 5313 Route 9 North Howell NJ 07731 Monmouth 1 Retail Anchored 2014-2017   227,045 Square Feet 100.0% 02/07/19 66,900,000
16 GACC Arctic Glacier Portfolio Various Various Various Various Various 21 Industrial Warehouse/Distribution Various Various 539,369 Square Feet 100.0% 05/06/19 38,000,000
16.01 GACC Arctic Glacier - Menomonee N60 W160280 Kohler Lane Menomonee Falls WI 53051 Waukesha 1 Industrial Warehouse/Distribution 1983   41,248 Square Feet 100.0% 05/06/19 4,500,000
16.02 GACC Arctic Glacier - West St. Paul 1654 Marthaler Lane West Saint Paul MN 55118 Dakota 1 Industrial Warehouse/Distribution 1986   33,000 Square Feet 100.0% 05/06/19 4,025,000
16.03 GACC Arctic Glacier - Mississauga 200 Statesman Drive Mississauga ON L5S 1X7 NAP 1 Industrial Warehouse/Distribution 1999   21,500 Square Feet 100.0% 05/06/19 3,375,000
16.04 GACC Arctic Glacier - Fairport 900 Turk Hill Road Fairport NY 14450 Monroe 1 Industrial Warehouse/Distribution 1940-2015   110,000 Square Feet 100.0% 05/06/19 3,225,000
16.05 GACC Arctic Glacier - West Point 2389 Saint Paul Road West Point IA 52656 Lee 1 Industrial Warehouse/Distribution 1984 2005 56,380 Square Feet 100.0% 05/06/19 2,400,000
16.06 GACC Arctic Glacier - Twin Oaks 410 Bethel Avenue Twin Oaks PA 19014 Delaware 1 Industrial Warehouse/Distribution 1965   23,763 Square Feet 100.0% 05/06/19 2,300,000
16.07 GACC Arctic Glacier - Newburgh 225 Lake Street Newburgh NY 12550 Orange 1 Industrial Warehouse/Distribution 1988, 2004 2005 25,000 Square Feet 100.0% 05/06/19 2,000,000
16.08 GACC Arctic Glacier - Winnipeg 615 & 625 Henry Avenue Winnipeg MB R3A 0V1 NAP 1 Industrial Warehouse/Distribution 1979   31,000 Square Feet 100.0% 05/06/19 1,725,000
16.09 GACC Arctic Glacier - Port Huron 1755 Yeager Street Port Huron MI 48060 Saint Clair 1 Industrial Warehouse/Distribution 1968 1999 32,000 Square Feet 100.0% 05/06/19 1,650,000
16.10 GACC Arctic Glacier - Ypsilanti 1944 McGregor Road Ypsilanti MI 48198 Washtenaw 1 Industrial Warehouse/Distribution 1999 2001 17,000 Square Feet 100.0% 05/06/19 1,650,000
16.11 GACC Arctic Glacier - Chatham 745 Park Avenue West Chatham ON N7M 1X3 NAP 1 Industrial Warehouse/Distribution 1984 1999 26,900 Square Feet 100.0% 05/06/19 1,425,000
16.12 GACC Arctic Glacier - Omaha 8211 F Street Omaha NE 68127 Douglas 1 Industrial Warehouse/Distribution 1987   12,000 Square Feet 100.0% 05/06/19 1,275,000
16.13 GACC Arctic Glacier - Rapid City 1703 East Saint Patrick Street Rapid City SD 57703 Pennington 1 Industrial Warehouse/Distribution 1975   14,900 Square Feet 100.0% 05/06/19 1,150,000
16.14 GACC Arctic Glacier - Grayling 427 South Interstate 75 Business Loop Grayling MI 49738 Crawford 1 Industrial Warehouse/Distribution 1968 1998 22,000 Square Feet 100.0% 05/06/19 1,100,000
16.15 GACC Arctic Glacier - Belding 510 Moulton Street Belding MI 48809 Ionia 1 Industrial Warehouse/Distribution 1978 2001 25,000 Square Feet 100.0% 05/06/19 1,100,000
16.16 GACC Arctic Glacier - Marshall 1601 Halbur Road Marshall MN 56258 Lyon 1 Industrial Warehouse/Distribution 1992   7,000 Square Feet 100.0% 05/06/19 875,000
16.17 GACC Arctic Glacier - Dubuque 19 Nightengale Lane Dubuque IA 52003 Dubuque 1 Industrial Warehouse/Distribution 1977   10,100 Square Feet 100.0% 05/06/19 725,000
16.18 GACC Arctic Glacier - Lake Ozark 765 Lola Circle Lake Ozark MO 65065 Miller 1 Industrial Warehouse/Distribution 2006   6,953 Square Feet 100.0% 05/06/19 700,000
16.19 GACC Arctic Glacier - Pierre 425 South Central Avenue Pierre SD 57501 Hughes 1 Industrial Warehouse/Distribution 1990   14,000 Square Feet 100.0% 05/06/19 325,000
16.20 GACC Arctic Glacier - Shelby 5140 22 Mile Road Shelby Township MI 48317 Macomb 1 Industrial Warehouse/Distribution 1965 2000 4,000 Square Feet 100.0% 05/06/19 320,000
16.21 GACC Arctic Glacier - Storm Lake 1710 Expansion Boulevard Storm Lake IA 50588 Buena Vista 1 Industrial Warehouse/Distribution 2005   5,625 Square Feet 100.0% 05/06/19 300,000
17 JPMCB Hilton Melbourne 200 Rialto Place Melbourne FL 32901 Brevard 1 Hotel Full Service 1985 2016-2017 238 Rooms 78.5% 02/28/19 37,800,000
18 JPMCB Park Central Plaza I & II 4717 & 4740 Grand Avenue Kansas City MO 64112 Jackson 1 Office Suburban 1986, 1990   148,217 Square Feet 94.6% 03/18/19 33,300,000
19 GACC Infinity Park Apartments 14075 Riverview Street Detroit MI 48223 Wayne 1 Multifamily Garden 1952 2017 483 Units 100.0% 02/10/19 29,200,000
20 CREFI 57 East 11th Street 57 East 11th Street New York NY 10003 New York 1 Mixed Use Office/Retail 1903 2018 61,375 Square Feet 100.0% 05/06/19 92,000,000
21 GACC Heartland Dental Medical Office Portfolio Various Various Various Various Various 169 Various Various Various Various 962,501 Square Feet 96.7% Various 325,235,000
21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive 1200 Network Centre Drive Effingham IL 62401 Effingham 1 Office Medical 1995 2013 84,190 Square Feet 100.0% 10/26/18 16,700,000
21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road 9150 North East Barry Road Kansas City MO 64157 Clay 1 Mixed Use Medical/Retail 2011   9,727 Square Feet 100.0% 09/13/18 5,050,000
21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road 11925 Jones Bridge Road Johns Creek GA 30005 Fulton 1 Mixed Use Medical/Retail 2004   14,860 Square Feet 86.5% 09/13/18 4,500,000
21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza 200 Brevco Plaza Lake St. Louis MO 63367 St. Charles 1 Office Medical 2000   18,826 Square Feet 91.2% 09/13/18 3,700,000
21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street 1760 West Virginia Street McKinney TX 75069 Collin 1 Office Medical 2010   10,300 Square Feet 77.7% 09/13/18 4,530,000
21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick's Drive 117 St. Patrick's Drive Waldorf MD 20603 Charles 1 Office Medical 2005   6,699 Square Feet 100.0% 10/26/18 2,810,000
21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220 1647 County Road 220 Fleming Island FL 32003 Clay 1 Office Medical 2012   8,168 Square Feet 100.0% 09/13/18 3,700,000
21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377 3500 East Highway 377 Granbury TX 76049 Hood 1 Office Medical 2011   6,000 Square Feet 100.0% 10/26/18 3,110,000
21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway 4112 North Belt Highway St. Joseph MO 64506 Buchanan 1 Mixed Use Medical/Retail 2013   6,000 Square Feet 100.0% 09/13/18 2,900,000
21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard 3009 Winghaven Boulevard O'Fallon MO 63368 St. Charles 1 Mixed Use Medical/Retail 2006   8,200 Square Feet 100.0% 09/13/18 2,750,000
21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive 2202 Althoff Drive Effingham IL 62401 Effingham 1 Office Medical 1999 2014 42,962 Square Feet 100.0% 10/26/18 3,120,000
21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue 3820 Wabash Avenue Springfield IL 62711 Sangamon 1 Office Medical 2018   5,500 Square Feet 100.0% 10/26/18 2,950,000
21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway 561 East Lincoln Highway New Lenox IL 60451 Will 1 Mixed Use Medical/Retail 2015   6,810 Square Feet 100.0% 09/13/18 2,750,000
21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street 508 South 52nd Street Rogers AR 72758 Benton 1 Office Medical 2007   10,000 Square Feet 100.0% 10/26/18 2,660,000
21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street 1025 Ashley Street Bowling Green KY 42103 Warren 1 Office Medical 2002   6,520 Square Feet 100.0% 09/13/18 2,530,000
21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway 440 Erie Parkway Erie CO 80516 Weld 1 Office Medical 2017   4,150 Square Feet 100.0% 10/26/18 2,770,000
21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard 1381 Citrus Tower Boulevard Clermont FL 34711 Lake 1 Office Medical 2006   10,014 Square Feet 100.0% 09/13/18 2,640,000
21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road 1751 Pleasant Road Fort Mill SC 29708 York 1 Mixed Use Medical/Retail 2014   6,738 Square Feet 100.0% 09/13/18 2,600,000
21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place 9625 Lake Nona Village Place Orlando FL 32827 Orange 1 Office Medical 2013   4,878 Square Feet 100.0% 10/26/18 2,620,000
21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue 615 Saint James Avenue Goose Creek SC 29445 Berkeley 1 Office Medical 2016   4,100 Square Feet 100.0% 10/26/18 2,840,000
21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road 13816 Narcoossee Road Orlando FL 32832 Orange 1 Office Medical 2013   4,414 Square Feet 100.0% 09/13/18 2,600,000
21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road 1695 Wells Road Orange Park FL 32073 Clay 1 Office Medical 1993 2005 5,500 Square Feet 100.0% 10/26/18 2,470,000
21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road 4355 Suwanee Dam Road Suwanee GA 30024 Gwinnett 1 Office Medical 2000   11,850 Square Feet 100.0% 09/13/18 2,600,000
21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive 7310 North Villa Drive Peoria IL 61614 Peoria 1 Office Medical 2003   6,880 Square Feet 81.1% 09/13/18 2,170,000
21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard 299A Indian Lake Boulevard Hendersonville TN 37075 Sumner 1 Mixed Use Medical/Retail 2014   6,160 Square Feet 100.0% 09/13/18 2,630,000
21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street 2455 East Main Street Plainfield IN 46168 Hendricks 1 Office Medical 2016   6,464 Square Feet 100.0% 09/13/18 2,570,000
21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway 630 East Markey Parkway Belton MO 64012 Cass 1 Mixed Use Medical/Retail 2015   5,625 Square Feet 57.0% 09/13/18 2,000,000
21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway 1613 East Pflugerville Parkway Pflugerville TX 78660 Travis 1 Office Medical 2016   3,883 Square Feet 100.0% 10/26/18 2,100,000
21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway 782 Belle Terre Parkway Palm Coast FL 32164 Flagler 1 Mixed Use Medical/Retail 2016   4,955 Square Feet 100.0% 09/13/18 2,450,000
21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707 11890 Highway 707 Murrells Inlet SC 29576 Horry 1 Office Medical 2017   4,386 Square Feet 100.0% 10/26/18 2,700,000
21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road 7551 Osceola Polk Line Road Davenport FL 33896 Osceola 1 Office Medical 2015   5,453 Square Feet 100.0% 09/13/18 2,600,000
21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive 100 Piper Hill Drive St. Peters MO 63376 St. Charles 1 Office Medical 1998   9,943 Square Feet 100.0% 09/13/18 2,500,000
21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard 8624 Lee Vista Boulevard Orlando FL 32829 Orange 1 Office Medical 2004   5,275 Square Feet 100.0% 09/13/18 2,500,000
21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way 149 Tuscan Way Saint Augustine FL 32092 Saint Johns 1 Office Medical 2014   4,108 Square Feet 100.0% 10/26/18 2,210,000
21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive 2740 Prairie Crossing Drive Springfield IL 62711 Sangamon 1 Office Medical 2016   3,803 Square Feet 100.0% 10/26/18 2,130,000
21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard 2066 Bruce B. Downs Boulevard Wesley Chapel FL 33543 Pasco 1 Mixed Use Medical/Retail 2014   4,194 Square Feet 100.0% 10/26/18 2,400,000
21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane 209 Latitude Lane Clover SC 29710 York 1 Office Medical 2017   4,079 Square Feet 100.0% 10/26/18 2,500,000
21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road 4608 South West College Road Ocala FL 34474 Marion 1 Mixed Use Medical/Retail 2015   5,114 Square Feet 100.0% 09/13/18 2,420,000
21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road 1315 Bell Road Antioch TN 37013 Davidson 1 Mixed Use Medical/Retail 2009   8,200 Square Feet 100.0% 09/13/18 2,500,000
21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South 4237 U.S. Highway 1 South Saint Augustine FL 32095 Saint Johns 1 Office Medical 2018   4,000 Square Feet 100.0% 10/26/18 2,300,000
21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane 1521 East Debbie Lane Mansfield TX 76063 Tarrant 1 Office Medical 2013   5,028 Square Feet 100.0% 10/26/18 2,390,000
21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway 3152 South Broadway Edmond OK 73013 Oklahoma 1 Office Medical 2014   5,517 Square Feet 100.0% 09/13/18 2,510,000
21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road 8701 South Garnett Road Broken Arrow OK 74012 Tulsa 1 Office Medical 2003   7,107 Square Feet 100.0% 09/13/18 2,120,000
21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road 450 South Weber Road Romeoville IL 60446 Will 1 Office Medical 2017   4,000 Square Feet 100.0% 10/26/18 2,170,000
21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive 840 Nissan Drive Smyrna TN 37167 Rutherford 1 Mixed Use Medical/Retail 2015   5,871 Square Feet 100.0% 09/13/18 2,400,000
21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47 12222 Route 47 Huntley IL 60142 Kane 1 Office Medical 2016   3,569 Square Feet 100.0% 10/26/18 2,370,000
21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road 3415 Livernois Road Troy MI 48083 Oakland 1 Office Medical 2008   5,661 Square Feet 100.0% 10/26/18 2,000,000
21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road 5309 Buffalo Gap Road Abilene TX 79606 Taylor 1 Office Medical 1993   8,164 Square Feet 68.6% 09/13/18 2,010,000
21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane 8190 Windfall Lane Camby IN 46113 Hendricks 1 Office Medical 2003   8,400 Square Feet 75.0% 09/13/18 2,270,000
21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50 2620 East Highway 50 Clermont FL 34711 Lake 1 Office Medical 2016   5,129 Square Feet 100.0% 09/13/18 2,700,000
21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square 10670 Southwest Tradition Square Port St. Lucie FL 34987 Saint Lucie 1 Office Medical 2017   4,000 Square Feet 100.0% 10/26/18 2,170,000
21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street 4939 Courthouse Street Williamsburg VA 23188 James City 1 Office Medical 2007   5,300 Square Feet 100.0% 10/26/18 2,150,000
21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road 2301 Old Canoe Creek Road St. Cloud FL 34772 Osceola 1 Office Medical 2015   5,050 Square Feet 100.0% 09/13/18 2,100,000
21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road 507 North Hershey Road Bloomington IL 61704 McLean 1 Office Medical 2000   7,690 Square Feet 100.0% 09/13/18 2,080,000
21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center 242 Southwoods Center Columbia IL 62236 Monroe 1 Office Medical 2003   6,790 Square Feet 58.8% 09/13/18 1,700,000
21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue 3016 Columbia Avenue Franklin TN 37064 Williamson 1 Mixed Use Medical/Retail 2014   4,371 Square Feet 100.0% 10/26/18 2,150,000
21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue 4120 North 197th Avenue Litchfield Park AZ 85340 Maricopa 1 Office Medical 2018   4,000 Square Feet 100.0% 10/26/18 2,340,000
21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard 13794 Beach Boulevard Jacksonville FL 32224 Duval 1 Mixed Use Medical/Retail 2013   4,929 Square Feet 100.0% 09/13/18 2,200,000
21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard 3037 Southwest Port St. Lucie Boulevard Port St. Lucie FL 34953 St. Lucie 1 Office Medical 2017   4,000 Square Feet 100.0% 10/26/18 2,130,000
21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue 1840 Dekalb Avenue Sycamore IL 60178 DeKalb 1 Mixed Use Medical/Retail 2007   6,225 Square Feet 100.0% 09/13/18 1,980,000
21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119 9100 Highway 119 Alabaster AL 35007 Shelby 1 Office Medical 2017   4,000 Square Feet 100.0% 10/26/18 2,120,000
21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road 42 Market Square Road Newnan GA 30265 Coweta 1 Office Medical 2002   7,305 Square Feet 100.0% 10/26/18 1,790,000
21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road 2707 Sycamore Road DeKalb IL 60115 DeKalb 1 Office Medical 1996   10,000 Square Feet 100.0% 09/13/18 2,500,000
21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road 2014 Lime Kiln Road Bellevue WI 54311 Brown 1 Mixed Use Medical/Retail 2015   5,756 Square Feet 100.0% 09/13/18 1,920,000
21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North 103 Farabee Drive North Lafayette IN 47905 Tippecanoe 1 Office Medical 1991 2012 5,642 Square Feet 70.9% 09/13/18 1,870,000
21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road 4999 North Tanner Road Orlando FL 32826 Orange 1 Office Medical 2007 2015 4,063 Square Feet 100.0% 10/26/18 2,450,000
21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road 674 Lake Joy Road Warner Robins GA 31047 Houston 1 Office Medical 2017   4,000 Square Feet 100.0% 10/26/18 2,020,000
21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44 1828 IN-44 Shelbyville IN 46176 Shelby 1 Office Medical 2015   6,644 Square Feet 100.0% 09/13/18 2,370,000
21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard 2950 South Rutherford Boulevard Murfreesboro TN 37130 Rutherford 1 Mixed Use Medical/Retail 2012   4,769 Square Feet 100.0% 09/13/18 2,050,000
21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway 545 East Hunt Highway San Tan Valley AZ 85143 Maricopa 1 Office Medical 2016   4,000 Square Feet 100.0% 10/26/18 2,420,000
21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza 17810 Pierce Plaza Omaha NE 68130 Douglas 1 Office Medical 2017   4,798 Square Feet 100.0% 09/13/18 2,140,000
21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard 5445 South Williamson Boulevard Port Orange FL 32128 Volusia 1 Office Medical 2015   3,215 Square Feet 100.0% 10/26/18 2,000,000
21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West 780 East-West Connector South West Austell GA 30106 Cobb 1 Mixed Use Medical/Retail 2016   5,989 Square Feet 53.6% 09/13/18 2,120,000
21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street 16620 West 159th Street Lockport IL 60441 Will 1 Office Medical 2016   3,569 Square Feet 100.0% 10/26/18 2,280,000
21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 13851 North US Highway 441 Lady Lake FL 32159 Sumter 1 Office Medical 1997 2013 4,227 Square Feet 100.0% 10/26/18 2,100,000
21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive 3120 Mahan Drive Tallahassee FL 32308 Leon 1 Mixed Use Medical/Retail 2017   4,195 Square Feet 100.0% 10/26/18 2,250,000
21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South 2000 Veterans Memorial Parkway South Lafayette IN 47909 Tippecanoe 1 Office Medical 2016   4,000 Square Feet 100.0% 10/26/18 2,300,000
21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 1402 U.S. Route 12 Fox Lake IL 60020 Lake 1 Office Medical 2004 2018 4,135 Square Feet 100.0% 09/13/18 2,070,000

 

A-1-3

 

ANNEX A-1

 

                                   
                                   
                Number of Property   Property   Year    Unit of      Occupancy Appraised
Loan # Seller Property Name Street Address City State Zip Code County Properties Type Subtype Year Built Renovated Units  Measure Occupancy % Date Value ($)
21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard 1776 Blanding Boulevard Middleburg FL 32068 Clay 1 Office Medical 2014   4,108 Square Feet 100.0% 10/26/18 2,030,000
21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive 3012 Anchor Drive Hamilton OH 45011 Butler 1 Office Medical 2016   5,493 Square Feet 100.0% 09/13/18 1,790,000
21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street 1715 West Main Street Lebanon TN 37087 Wilson 1 Mixed Use Medical/Retail 2014   5,000 Square Feet 100.0% 09/13/18 1,920,000
21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road 10389 Big Bend Road Riverview FL 33568 Hillsborough 1 Mixed Use Medical/Retail 2014   3,830 Square Feet 100.0% 10/26/18 1,970,000
21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway 7103 Whitestown Parkway Zionsville IN 46077 Boone 1 Office Medical 2017   4,100 Square Feet 100.0% 10/26/18 1,940,000
21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place 2751 Fountain Place Wildwood MO 63040 St. Louis 1 Office Medical 2010   6,590 Square Feet 100.0% 09/13/18 2,400,000
21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle 2030 Crossing Circle Spring Hill TN 37174 Maury 1 Office Medical 2015   3,300 Square Feet 100.0% 10/26/18 1,800,000
21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North 13101 East 96th Street North Owasso OK 74055 Tulsa 1 Office Medical 2014   4,100 Square Feet 100.0% 10/26/18 1,750,000
21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road 692 Essington Road Joliet IL 60435 Will 1 Office Medical 2001   6,030 Square Feet 100.0% 09/13/18 1,950,000
21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive 240 Blossom Park Drive Georgetown KY 40324 Scott 1 Office Medical 2003   6,240 Square Feet 65.1% 09/13/18 1,630,000
21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard 6005 Watson Boulevard Byron GA 31008 Houston 1 Office Medical 2015   5,000 Square Feet 100.0% 09/13/18 2,030,000
21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road 3237 Sixes Road Canton GA 30114 Cherokee 1 Office Medical 2014   4,465 Square Feet 100.0% 10/26/18 2,030,000
21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway 4030 Winder Highway Flowery Branch GA 30542 Hall 1 Office Medical 2016   4,079 Square Feet 100.0% 10/26/18 2,800,000
21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70 8605 East State Road 70 Bradenton FL 34202 Manatee 1 Office Medical 2013   4,275 Square Feet 100.0% 10/26/18 1,800,000
21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street 540 West Walnut Street Oglesby IL 61348 LaSalle 1 Office Medical 2012   7,472 Square Feet 100.0% 10/26/18 1,840,000
21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road 5630 Plank Road Fredericksburg VA 22407 Spotsylvania 1 Office Medical 2008   4,829 Square Feet 100.0% 10/26/18 1,675,000
21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road 10505 Lima Road Fort Wayne IN 46818 Allen 1 Office Medical 2014   5,090 Square Feet 100.0% 10/26/18 1,780,000
21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard 7485 Vanderbilt Beach Boulevard Naples FL 34119 Collier 1 Office Medical 2006   3,849 Square Feet 100.0% 10/26/18 1,410,000
21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road 2701 South Koke Mill Road Springfield IL 62704 Sangamon 1 Office Medical 2011   5,857 Square Feet 100.0% 10/26/18 1,550,000
21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway 22329 Greenview Parkway Great Mills MD 20634 St. Mary's 1 Office Medical 2004   3,840 Square Feet 100.0% 10/26/18 1,490,000
21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive 25000 Bernwood Drive Bonita Springs FL 34135 Lee 1 Office Medical 2006   4,213 Square Feet 100.0% 10/26/18 1,320,000
21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard 3500 Clemson Boulevard Anderson SC 29621 Anderson 1 Office Medical 2014   2,815 Square Feet 100.0% 10/26/18 1,700,000
21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East 2222 Highway 540A East Lakeland FL 33813 Polk 1 Office Medical 2006   4,596 Square Feet 100.0% 09/13/18 1,400,000
21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road 1055 Pine Log Road Aiken SC 29803 Aiken 1 Office Medical 1987 2014 3,769 Square Feet 100.0% 10/26/18 1,700,000
21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road 4315 North Holland Sylvania Road Sylvania OH 43623 Lucas 1 Office Medical 2005 2015 3,948 Square Feet 100.0% 10/26/18 1,450,000
21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive 21300 Town Commons Drive Estero FL 33928 Lee 1 Office Medical 2007   3,820 Square Feet 100.0% 10/26/18 1,420,000
21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place 1905 Convenience Place Champaign IL 61820 Champaign 1 Office Medical 1984 2003 3,770 Square Feet 100.0% 10/26/18 1,620,000
21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road 3308 Platt Springs Road West Columbia SC 29170 Lexington 1 Office Medical 1985 2014 5,880 Square Feet 100.0% 10/26/18 1,530,000
21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way 132 Milestone Way Greenville SC 29615 Greenville 1 Office Medical 2001   4,700 Square Feet 100.0% 10/26/18 1,500,000
21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard 1429 Chester Boulevard Richmond IN 47374 Wayne 1 Office Medical 2002   3,920 Square Feet 100.0% 09/13/18 1,490,000
21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard 1339 North Sumter Boulevard North Port FL 34286 Sarasota 1 Office Medical 2006 2013 5,257 Square Feet 100.0% 09/13/18 1,345,000
21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road 1536 Farm to Market 359 Road Richmond TX 77406 Fort Bend 1 Office Medical 1997 2008 4,900 Square Feet 100.0% 10/26/18 1,480,000
21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court 3585 North 168th Court Omaha NE 68116 Douglas 1 Office Medical 2014   3,269 Square Feet 100.0% 10/26/18 1,480,000
21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South 1980 U.S. Highway 1 South St. Augustine FL 32086 Saint Johns 1 Office Medical 1988   4,952 Square Feet 100.0% 10/26/18 1,500,000
21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue 13328 Metcalf Avenue Overland Park KS 66213 Johnson 1 Mixed Use Medical/Retail 2004   4,207 Square Feet 100.0% 09/13/18 1,400,000
21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue 826 West Lincoln Avenue Charleston IL 61920 Coles 1 Office Medical 2001   4,690 Square Feet 69.3% 09/13/18 1,260,000
21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue 1515 West 45th Avenue Griffith IN 46319 Lake 1 Office Medical 2006   5,000 Square Feet 100.0% 10/26/18 1,420,000
21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane 1012 Mill Pond Lane Greencastle IN 46135 Putnam 1 Office Medical 2015   5,231 Square Feet 65.7% 09/13/18 1,490,000
21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue 621 Chatham Avenue Columbia SC 29205 Richland 1 Office Medical 1988   6,600 Square Feet 100.0% 09/13/18 1,230,000
21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail 24940 South Tamiami Trail Bonita Springs FL 34134 Lee 1 Office Medical 1998   3,675 Square Feet 100.0% 10/26/18 1,120,000
21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street 609 Front Street Celebration FL 34747 Osceola 1 Office Medical 2000   3,419 Square Feet 100.0% 10/26/18 1,260,000
21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway 6190 LBJ Freeway Dallas TX 75240 Dallas 1 Office Medical 2004   3,500 Square Feet 100.0% 10/26/18 1,270,000
21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue 3417 Schofield Avenue Weston WI 54476 St. Clair 1 Office Medical 1994   4,535 Square Feet 100.0% 10/26/18 1,040,000
21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place 330 Park Place Mishawaka IN 46545 St. Joseph 1 Office Medical 2003   3,800 Square Feet 100.0% 10/26/18 1,380,000
21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road 1490 North Green Mount Road O'Fallon IL 62269 St. Clair 1 Office Medical 2003   4,000 Square Feet 100.0% 09/13/18 1,200,000
21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street 213 Main Street Blythewood SC 29016 Richland 1 Office Medical 2004   3,286 Square Feet 100.0% 10/26/18 1,370,000
21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road 11119 Hearth Road Spring Hill FL 34608 Hernando 1 Office Medical 1990   4,375 Square Feet 100.0% 10/26/18 1,310,000
21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street 2362 West Boulevard Street Kokomo IN 46902 Howard 1 Office Medical 2002   3,920 Square Feet 100.0% 09/13/18 1,230,000
21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street 2812 East Main Street Merrill WI 54452 Lincoln 1 Office Medical 2005   4,875 Square Feet 100.0% 09/13/18 990,000
21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street 1202 South Broad Street Scottsboro AL 35768 Jackson 1 Office Medical 1997   4,600 Square Feet 100.0% 09/13/18 1,090,000
21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road 8790 Walnut Grove Road Cordova TN 38018 Shelby 1 Office Medical 2001   3,697 Square Feet 100.0% 10/26/18 1,350,000
21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64 10708 East State Road 64 Bradenton FL 34212 Manatee 1 Office Medical 2006 2013 3,818 Square Feet 100.0% 10/26/18 1,200,000
21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009 2184 FM 3009 Schertz TX 78154 Guadalupe 1 Office Medical 2013   3,404 Square Feet 100.0% 10/26/18 1,290,000
21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road 2210 Boiling Springs Road Boiling Springs SC 29316 Spartanburg 1 Office Medical 1996 2012 4,297 Square Feet 100.0% 10/26/18 1,150,000
21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road 3105 Kirby Whitten Road Bartlett TN 38134 Shelby 1 Office Medical 1997   4,250 Square Feet 100.0% 10/26/18 1,100,000
21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South 716 32nd Street South Birmingham AL 35233 Jefferson 1 Office Medical 1985   4,700 Square Feet 100.0% 10/26/18 1,190,000
21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 1010 West U.S. Route 6 Morris IL 60450 Grundy 1 Office Medical 2010   3,600 Square Feet 100.0% 10/26/18 1,220,000
21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway 935 West Exchange Parkway Allen TX 75013 Collin 1 Office Medical 2008   2,500 Square Feet 100.0% 10/26/18 1,040,000
21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard 3608 Jeffco Boulevard Arnold MO 63010 Jefferson 1 Office Medical 2005   3,290 Square Feet 100.0% 10/26/18 1,050,000
21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court 998 Williford Court Spring Hill TN 37174 Williamson 1 Office Medical 2008   2,556 Square Feet 100.0% 10/26/18 1,180,000
21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17 4405 Highway 17 Murrells Inlet SC 29576 Georgetown 1 Office Medical 1997 2018 4,080 Square Feet 100.0% 09/13/18 1,170,000
21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive 3003 Twin Rivers Drive Arkadelphia AR 71923 Clark 1 Office Medical 2003   3,994 Square Feet 100.0% 10/26/18 1,010,000
21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East 12260 Tamiami Trail East Naples FL 34113 Collier 1 Office Medical 2004   2,700 Square Feet 100.0% 10/26/18 920,000
21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street 1405 South 25th Street Fort Pierce FL 34947 St. Lucie 1 Office Medical 1998   3,984 Square Feet 67.4% 09/13/18 1,130,000
21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue 12605 Troxler Avenue Highland IL 62249 Madison 1 Office Medical 2013   3,403 Square Feet 100.0% 10/26/18 1,050,000
21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive 122 Stone Trace Drive Mount Sterling KY 40353 Montgomery 1 Office Medical 2008   6,025 Square Feet 100.0% 09/13/18 930,000
21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive 4455 Florida National Drive Lakeland FL 33813 Polk 1 Office Medical 2000   3,847 Square Feet 100.0% 10/26/18 800,000
21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road 3645 North Council Road Bethany OK 73008 Oklahoma 1 Office Medical 1996   3,655 Square Feet 100.0% 10/26/18 1,090,000
21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive 9305 Market Square Drive Streetsboro OH 44241 Portage 1 Office Medical 2003   4,792 Square Feet 100.0% 10/26/18 910,000
21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast 3420 Bayside Lakes Boulevard Southeast Palm Bay FL 32909 Brevard 1 Office Medical 2007   4,803 Square Feet 70.7% 09/13/18 1,590,000
21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue 309 West Ogden Avenue Naperville IL 60563 DuPage 1 Office Medical 2009   2,600 Square Feet 100.0% 10/26/18 940,000
21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North 456 University Boulevard North Jacksonville FL 32211 Duval 1 Office Medical 1968 2016 4,788 Square Feet 100.0% 10/26/18 1,030,000
21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street 1316 McMillan Street Worthington MN 56187 Nobles 1 Office Medical 2000   3,600 Square Feet 100.0% 10/26/18 950,000
21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway 6233 Veterans Parkway Columbus GA 31909 Muscogee 1 Office Medical 1983   2,395 Square Feet 100.0% 10/26/18 690,000
21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road 116 Calumet Center Road LaGrange GA 30241 Troup 1 Office Medical 2000   3,198 Square Feet 100.0% 10/26/18 810,000
21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street 828 South Main Street London KY 40741 Laurel 1 Office Medical 1986   6,390 Square Feet 100.0% 10/26/18 750,000
21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court 7200 Red Hawk Court Fort Worth TX 76132 Tarrant 1 Office Medical 1997   2,918 Square Feet 100.0% 10/26/18 820,000
21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane 303 Ashby Park Lane Greenville SC 29607 Greenville 1 Office Medical 2006   3,100 Square Feet 100.0% 10/26/18 775,000
21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza 3106 Professional Plaza Germantown TN 38138 Shelby 1 Office Medical 1999   2,500 Square Feet 100.0% 10/26/18 650,000
21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive 1950 Chesley Drive Sterling Heights MI 48310 Macomb 1 Office Medical 1999   3,365 Square Feet 100.0% 10/26/18 710,000
21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road 104 South Houston Road Warner Robins GA 31088 Houston 1 Office Medical 1976   3,386 Square Feet 100.0% 10/26/18 690,000
21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue 103 East Tatum Avenue McColl SC 29570 Marlboro 1 Office Medical 1995 2015 4,500 Square Feet 100.0% 10/26/18 700,000
21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle 165 Juniper Circle Brunswick GA 31520 Glynn 1 Office Medical 2008   2,400 Square Feet 100.0% 10/26/18 730,000
21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street 135 East Broadway Street Sand Springs OK 74063 Tulsa 1 Office Medical 1947   4,570 Square Feet 76.6% 09/13/18 675,000
21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road 9360 Two Notch Road Columbia SC 29223 Richland 1 Office Medical 1979   1,936 Square Feet 100.0% 10/26/18 680,000
21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 12988 Georgia Highway 9 Milton GA 30004 Fulton 1 Office Medical 2015   3,312 Square Feet 100.0% 10/26/18 1,800,000
21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court 5 Jannell Court Epping NH 03042 Rockingham 1 Office Medical 2006   3,270 Square Feet 65.1% 09/13/18 490,000
21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street 1617 East Main Street Easley SC 29640 Pickens 1 Office Medical 1977   2,726 Square Feet 100.0% 10/26/18 575,000
21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 2116 Vista Oeste North West, Unit 202 Albuquerque NM 87120 Bernalillo 1 Office Medical 2008   2,900 Square Feet 100.0% 10/26/18 620,000
21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 50 South Kyrene Road, Suite 5 Chandler AZ 85226 Maricopa 1 Office Medical 2007   1,892 Square Feet 100.0% 10/26/18 550,000
21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 101 Rice Bent Way Suite 4 Columbia SC 29205 Richland 1 Office Medical 2006   2,255 Square Feet 100.0% 10/26/18 360,000
22 GACC Stonebrook Apartments Phase II 4846, 4850, 4870, 4874, 4878, 4882, 4886 Rural Road Southwest Tumwater WA 98512 Thurston 1 Multifamily Garden 2018   98 Units 100.0% 03/01/19 27,940,000
23 GACC Hawk View Industrial Park 5918, 6101, 6107, 6113, 6312, 6316 & 6400 South County Road 1273; 5910 & 6108 South County Road 1270; 9513, 9604 & 9614 West County Road 143 Midland TX 79706 Midland 1 Industrial Warehouse/Distribution 2018   133,300 Square Feet 100.0% 04/16/19 28,850,000
24 CREFI Magnolia Hotel St. Louis 421 North 8th Street Saint Louis MO 63101 Saint Louis 1 Hotel Full Service 1925 2014 182 Rooms 67.9% 02/28/19 26,000,000
25 CREFI Augusta Self Storage Portfolio Various Various GA Various Columbia 3 Self Storage Self Storage Various Various 206,367 Square Feet 88.6% 02/28/19 22,200,000
25.01 CREFI Hollywood Storage - Evans 457 Columbia Industrial Boulevard Evans GA 30809 Columbia 1 Self Storage Self Storage 1995   124,139 Square Feet 91.8% 02/28/19 13,354,295
25.02 CREFI Hollywood Storage - Augusta 4388 Ridge Trail and 4308 Belair Frontage Road Augusta GA 30907, 30909 Columbia 1 Self Storage Self Storage 1982, 1994 2018 55,088 Square Feet 82.1% 02/28/19 5,926,110
25.03 CREFI Hollywood Storage - Martinez 109 Old Evans Road Martinez GA 30907 Columbia 1 Self Storage Self Storage 1986   27,140 Square Feet 87.4% 02/28/19 2,919,595
26 GACC Clinton West 3007 Clinton Avenue Cleveland OH 44113 Cuyahoga 1 Multifamily Mid-Rise 2017   70 Units 94.3% 04/08/19 20,350,000
27 CREFI Residence Inn - Lynchburg 2630 Wards Road Lynchburg VA 24502 Lynchburg City 1 Hotel Extended Stay 2018   116 Rooms 70.8% 03/31/19 21,000,000
28 GACC IRG Moraine Industrial 2601 West Stroop Road Moraine OH 45439 Montgomery 1 Industrial Warehouse 1950 2016 679,202 Square Feet 99.9% 04/16/19 18,190,000
29 GACC One Parkway North 1 Parkway North Boulevard Deerfield IL 60015 Lake 1 Office Suburban 1988 2016 257,803 Square Feet 92.0% 03/31/19 16,900,000
30 GACC Pine Terrace Apartments 3901 Omeara Drive Houston TX 77025 Harris 1 Multifamily Garden 1977 2018 403 Units 93.5% 01/31/19 18,000,000
31 GACC Orchard Park Apartments 3940 Dawes Street Riverside CA 92503 Riverside 1 Multifamily Garden 1973   108 Units 95.4% 04/30/19 18,700,000
32 GACC Rockridge Plaza 5217 82nd Street Lubbock TX 79424 Lubbock 1 Retail Shadow Anchored 1985   86,535 Square Feet 94.5% 03/01/19 14,800,000
33 CREFI Giant Hershey PA 1250 Cocoa Avenue Hershey PA 17033 Dauphin 1 Retail Freestanding 2000   55,000 Square Feet 100.0% 05/06/19 18,900,000
34 CREFI 2211 West Camelback Road 2211 West Camelback Road Phoenix AZ 85015 Maricopa 1 Retail Anchored 2017   59,400 Square Feet 100.0% 01/31/19 13,900,000
35 GACC Pell City Portfolio Various Pell City AL 35125 Saint Clair 2 Hotel Limited Service Various 2015 166 Rooms 69.6% 02/28/19 15,000,000
35.01 GACC Holiday Inn-Pell City 240 Vaughan Lane Pell City AL 35125 Saint Clair 1 Hotel Limited Service 2006 2015 91 Rooms 62.8% 02/28/19 7,800,000
35.02 GACC Hampton Inn-Pell City 220 Vaughan Lane Pell City AL 35125 Saint Clair 1 Hotel Limited Service 2001 2015 75 Rooms 77.8% 02/28/19 7,200,000
36 GACC 364 Bush 364 Bush Street San Francisco CA 94104 San Francisco 1 Mixed Use Office/Retail 1907 2018 11,182 Square Feet 100.0% 03/01/19 13,400,000
37 GACC 1731 15th Street 1731 15th Street San Francisco CA 94103 San Francisco 1 Multifamily Garden 1919 2018 50 Units 98.0% 04/17/19 12,000,000
38 GACC Sunridge Apartments 3348 Flushing Road Flint MI 48504 Genesee 1 Multifamily Garden 1966 2018 565 Units 89.0% 04/03/19 8,200,000
39 GACC Alamo Drafthouse Cinema - Lubbock 120 West Loop 289 Lubbock TX 79416 Lubbock 1 Retail Freestanding 2014   33,167 Square Feet 100.0% 05/06/19 9,500,000
40 CREFI Piney Green Food Lion 175 Freedom Way Jacksonville NC 28544 Onslow 1 Retail Anchored 1985   63,650 Square Feet 91.2% 03/27/19 6,800,000

 

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
Loan # Seller Property Name Date LTV % Balance ($) per Unit ($) Balance ($) per Unit ($) Pool Balance Loan Borrower Rate % Fee % Rate % Accrual Type Service ($) Service ($)
1 GACC 3 Columbus Circle 01/01/19 45.4% 100,000,000 650 100,000,000 650 9.1% No No 3.91400 0.01435 3.89965 Actual/360 330,696.76 3,968,361.12
2 CREFI/JPMCB ILPT Hawaii Portfolio Various 45.2% 78,000,000 68 78,000,000 68 7.1% No No 4.31000 0.01310 4.29690 Actual/360 284,040.97 3,408,491.64
2.001 CREFI/JPMCB 2810 Pukoloa Street 12/01/18   3,758,709   3,758,709   0.3%                
2.002 CREFI/JPMCB 1360 Pali Highway 12/01/18   2,275,474   2,275,474   0.2%                
2.003 CREFI/JPMCB 1001 Ahua Street 12/01/18   2,027,347   2,027,347   0.2%                
2.004 CREFI/JPMCB 848 Ala Lilikoi Street A 12/01/18   1,981,657   1,981,657   0.2%                
2.005 CREFI/JPMCB 2850 Paa Street 12/01/18   1,888,270   1,888,270   0.2%                
2.006 CREFI/JPMCB 949 Mapunapuna Street 12/01/18   1,877,701   1,877,701   0.2%                
2.007 CREFI/JPMCB 2828 Paa Street 12/01/18   1,463,343   1,463,343   0.1%                
2.008 CREFI/JPMCB 80 Sand Island Access Road 12/01/18   1,255,161   1,255,161   0.1%                
2.009 CREFI/JPMCB 1030 Mapunapuna Street 12/01/18   1,045,191   1,045,191   0.1%                
2.010 CREFI/JPMCB 150 Puuhale Road 12/01/18   1,013,809   1,013,809   0.1%                
2.011 CREFI/JPMCB 2344 Pahounui Drive 12/01/18   1,013,701   1,013,701   0.1%                
2.012 CREFI/JPMCB 120 Sand Island Access Road 12/05/18   975,598   975,598   0.1%                
2.013 CREFI/JPMCB 1122 Mapunapuna Street 12/01/18   951,046   951,046   0.1%                
2.014 CREFI/JPMCB 2915 Kaihikapu Street 12/01/18   864,597   864,597   0.1%                
2.015 CREFI/JPMCB 819 Ahua Street 12/01/18   839,882   839,882   0.1%                
2.016 CREFI/JPMCB 2144 Auiki Street 12/05/18   812,999   812,999   0.1%                
2.017 CREFI/JPMCB 1027 Kikowaena Place 12/01/18   791,156   791,156   0.1%                
2.018 CREFI/JPMCB 1931 Kahai Street 12/01/18   745,520   745,520   0.1%                
2.019 CREFI/JPMCB 148 Mokauea Street 12/01/18   641,727   641,727   0.1%                
2.020 CREFI/JPMCB 2886 Paa Street 12/01/18   608,990   608,990   0.1%                
2.021 CREFI/JPMCB 2838 Kilihau Street 12/01/18   592,459   592,459   0.1%                
2.022 CREFI/JPMCB 803 Ahua Street 12/01/18   588,665   588,665   0.1%                
2.023 CREFI/JPMCB 220 Puuhale Road 12/01/18   575,440   575,440   0.1%                
2.024 CREFI/JPMCB 930 Mapunapuna Street 12/01/18   565,793   565,793   0.1%                
2.025 CREFI/JPMCB 2103 Kaliawa Street 12/01/18   564,221   564,221   0.1%                
2.026 CREFI/JPMCB 2969 Mapunapuna Place 12/01/18   561,945   561,945   0.1%                
2.027 CREFI/JPMCB 158 Sand Island Access Road 12/01/18   557,446   557,446   0.1%                
2.028 CREFI/JPMCB 1926 Auiki Street 12/05/18   555,549   555,549   0.1%                
2.029 CREFI/JPMCB 113 Puuhale Road 12/01/18   539,885   539,885   0.0%                
2.030 CREFI/JPMCB 2250 Pahounui Drive 12/01/18   532,026   532,026   0.0%                
2.031 CREFI/JPMCB 733 Mapunapuna Street 12/01/18   527,961   527,961   0.0%                
2.032 CREFI/JPMCB 761 Ahua Street 12/01/18   526,064   526,064   0.0%                
2.033 CREFI/JPMCB 918 Ahua Street 12/01/18   513,490   513,490   0.0%                
2.034 CREFI/JPMCB 180 Sand Island Access Road 12/01/18   506,932   506,932   0.0%                
2.035 CREFI/JPMCB 2829 Awaawaloa Street 12/01/18   505,685   505,685   0.0%                
2.036 CREFI/JPMCB 120 Mokauea Street 12/05/18   501,349   501,349   0.0%                
2.037 CREFI/JPMCB 2861 Mokumoa Street 12/01/18   496,959   496,959   0.0%                
2.038 CREFI/JPMCB 2826 Kaihikapu Street 12/01/18   493,382   493,382   0.0%                
2.039 CREFI/JPMCB 179 Sand Island Access Road 12/01/18   490,238   490,238   0.0%                
2.040 CREFI/JPMCB 855 Mapunapuna Street 12/01/18   480,482   480,482   0.0%                
2.041 CREFI/JPMCB 2308 Pahounui Drive 12/01/18   461,729   461,729   0.0%                
2.042 CREFI/JPMCB 619 Mapunapuna Street 12/01/18   449,155   449,155   0.0%                
2.043 CREFI/JPMCB 2846-A Awaawaloa Street 12/01/18   447,962   447,962   0.0%                
2.044 CREFI/JPMCB 238 Sand Island Access Road 12/01/18   445,523   445,523   0.0%                
2.045 CREFI/JPMCB 704 Mapunapuna Street 12/01/18   443,680   443,680   0.0%                
2.046 CREFI/JPMCB 120B Mokauea Street 12/05/18   433,599   433,599   0.0%                
2.047 CREFI/JPMCB 1150 Kikowaena Street 12/01/18   427,529   427,529   0.0%                
2.048 CREFI/JPMCB 2127 Auiki Street 12/01/18   423,789   423,789   0.0%                
2.049 CREFI/JPMCB 2810 Paa Street 12/01/18   418,911   418,911   0.0%                
2.050 CREFI/JPMCB 2841 Pukoloa Street 12/01/18   401,892   401,892   0.0%                
2.051 CREFI/JPMCB 1000 Mapunapuna Street 12/01/18   400,754   400,754   0.0%                
2.052 CREFI/JPMCB 2829 Pukoloa Street 12/01/18   399,182   399,182   0.0%                
2.053 CREFI/JPMCB 889 Ahua Street 12/01/18   398,911   398,911   0.0%                
2.054 CREFI/JPMCB 2819 Pukoloa Street 12/01/18   397,339   397,339   0.0%                
2.055 CREFI/JPMCB 1038 Kikowaena Place 12/01/18   369,643   369,643   0.0%                
2.056 CREFI/JPMCB 2965 Mokumoa Street 12/01/18   369,264   369,264   0.0%                
2.057 CREFI/JPMCB 850 Ahua Street 12/01/18   358,749   358,749   0.0%                
2.058 CREFI/JPMCB 1330 Pali Highway 12/01/18   355,118   355,118   0.0%                
2.059 CREFI/JPMCB 2865 Pukoloa Street 12/01/18   354,413   354,413   0.0%                
2.060 CREFI/JPMCB 2855 Pukoloa Street 12/01/18   354,413   354,413   0.0%                
2.061 CREFI/JPMCB 789 Mapunapuna Street 12/01/18   351,866   351,866   0.0%                
2.062 CREFI/JPMCB 2960 Mokumoa Street 12/01/18   349,481   349,481   0.0%                
2.063 CREFI/JPMCB 231B Sand Island Access Road 12/01/18   346,229   346,229   0.0%                
2.064 CREFI/JPMCB 2020 Auiki Street 12/01/18   343,411   343,411   0.0%                
2.065 CREFI/JPMCB 2857 Awaawaloa Street 12/01/18   341,297   341,297   0.0%                
2.066 CREFI/JPMCB 1050 Kikowaena Place 12/01/18   336,907   336,907   0.0%                
2.067 CREFI/JPMCB 2850 Mokumoa Street 12/01/18   336,636   336,636   0.0%                
2.068 CREFI/JPMCB 2840 Mokumoa Street 12/01/18   336,310   336,310   0.0%                
2.069 CREFI/JPMCB 2830 Mokumoa Street 12/01/18   335,768   335,768   0.0%                
2.070 CREFI/JPMCB 960 Mapunapuna Street 12/01/18   335,064   335,064   0.0%                
2.071 CREFI/JPMCB 125B Puuhale Road 12/01/18   332,625   332,625   0.0%                
2.072 CREFI/JPMCB 2809 Kaihikapu Street 12/01/18   329,427   329,427   0.0%                
2.073 CREFI/JPMCB 212 Mohonua Place 12/01/18   328,126   328,126   0.0%                
2.074 CREFI/JPMCB 692 Mapunapuna Street 12/01/18   321,622   321,622   0.0%                
2.075 CREFI/JPMCB 1024 Kikowaena Place 12/01/18   317,937   317,937   0.0%                
2.076 CREFI/JPMCB 669 Ahua Street 12/01/18   314,251   314,251   0.0%                
2.077 CREFI/JPMCB 215 Puuhale Road 12/01/18   313,546   313,546   0.0%                
2.078 CREFI/JPMCB 142 Mokauea Street 12/05/18   308,939   308,939   0.0%                
2.079 CREFI/JPMCB 2847 Awaawaloa Street 12/01/18   306,121   306,121   0.0%                
2.080 CREFI/JPMCB 2816 Awaawaloa Street 12/01/18   304,549   304,549   0.0%                
2.081 CREFI/JPMCB 2928 Kaihikapu Street - B 12/01/18   304,332   304,332   0.0%                
2.082 CREFI/JPMCB 2864 Mokumoa Street 12/01/18   304,061   304,061   0.0%                
2.083 CREFI/JPMCB 770 Mapunapuna Street 12/01/18   303,736   303,736   0.0%                
2.084 CREFI/JPMCB 151 Puuhale Road 12/01/18   301,785   301,785   0.0%                
2.085 CREFI/JPMCB 207 Puuhale Road 12/01/18   301,731   301,731   0.0%                
2.086 CREFI/JPMCB 2970 Mokumoa Street 12/01/18   301,189   301,189   0.0%                
2.087 CREFI/JPMCB 2868 Kaihikapu Street 12/01/18   299,346   299,346   0.0%                
2.088 CREFI/JPMCB 2908 Kaihikapu Street 12/01/18   297,341   297,341   0.0%                
2.089 CREFI/JPMCB 2814 Kilihau Street 12/01/18   296,907   296,907   0.0%                
2.090 CREFI/JPMCB 759 Puuloa Road 12/01/18   295,281   295,281   0.0%                
2.091 CREFI/JPMCB 659 Puuloa Road 12/01/18   295,227   295,227   0.0%                
2.092 CREFI/JPMCB 667 Puuloa Road 12/01/18   295,227   295,227   0.0%                
2.093 CREFI/JPMCB 679 Puuloa Road 12/01/18   295,227   295,227   0.0%                
2.094 CREFI/JPMCB 689 Puuloa Road 12/01/18   295,227   295,227   0.0%                
2.095 CREFI/JPMCB 950 Mapunapuna Street 12/01/18   294,793   294,793   0.0%                
2.096 CREFI/JPMCB 822 Mapunapuna Street 12/01/18   293,384   293,384   0.0%                
2.097 CREFI/JPMCB 842 Mapunapuna Street 12/01/18   293,384   293,384   0.0%                
2.098 CREFI/JPMCB 214 Sand Island Access Road 12/05/18   292,679   292,679   0.0%                
2.099 CREFI/JPMCB 709 Ahua Street 12/01/18   292,625   292,625   0.0%                
2.100 CREFI/JPMCB 766 Mapunapuna Street 12/01/18   290,186   290,186   0.0%                
2.101 CREFI/JPMCB 830 Mapunapuna Street 12/01/18   290,132   290,132   0.0%                
2.102 CREFI/JPMCB 2855 Kaihikapu Street 12/01/18   289,102   289,102   0.0%                

 

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
Loan # Seller Property Name Date LTV % Balance ($) per Unit ($) Balance ($) per Unit ($) Pool Balance Loan Borrower Rate % Fee % Rate % Accrual Type Service ($) Service ($)
2.103 CREFI/JPMCB 865 Ahua Street 12/01/18   288,289   288,289   0.0%                
2.104 CREFI/JPMCB 852 Mapunapuna Street 12/01/18   288,181   288,181   0.0%                
2.105 CREFI/JPMCB 2906 Kaihikapu Street 12/01/18   286,934   286,934   0.0%                
2.106 CREFI/JPMCB 2879 Paa Street 12/01/18   285,525   285,525   0.0%                
2.107 CREFI/JPMCB 702 Ahua Street 12/01/18   284,820   284,820   0.0%                
2.108 CREFI/JPMCB 2864 Awaawaloa Street 12/01/18   283,140   283,140   0.0%                
2.109 CREFI/JPMCB 2819 Mokumoa Street - A 12/01/18   280,322   280,322   0.0%                
2.110 CREFI/JPMCB 2869 Mokumoa Street 12/01/18   279,834   279,834   0.0%                
2.111 CREFI/JPMCB 2819 Mokumoa Street - B 12/01/18   279,455   279,455   0.0%                
2.112 CREFI/JPMCB 228 Mohonua Place 12/01/18   279,075   279,075   0.0%                
2.113 CREFI/JPMCB 2264 Pahounui Drive 12/01/18   278,316   278,316   0.0%                
2.114 CREFI/JPMCB 808 Ahua Street 12/01/18   277,937   277,937   0.0%                
2.115 CREFI/JPMCB 2827 Kaihikapu Street 12/01/18   277,883   277,883   0.0%                
2.116 CREFI/JPMCB 697 Ahua Street 12/01/18   277,666   277,666   0.0%                
2.117 CREFI/JPMCB 2849 Kaihikapu Street 12/01/18   277,232   277,232   0.0%                
2.118 CREFI/JPMCB 2831 Awaawaloa Street 12/01/18   276,365   276,365   0.0%                
2.119 CREFI/JPMCB 2858 Kaihikapu Street 12/01/18   276,148   276,148   0.0%                
2.120 CREFI/JPMCB 2276 Pahounui Drive 12/01/18   276,148   276,148   0.0%                
2.121 CREFI/JPMCB 2806 Kaihikapu Street 12/01/18   275,877   275,877   0.0%                
2.122 CREFI/JPMCB 1052 Ahua Street 12/01/18   275,227   275,227   0.0%                
2.123 CREFI/JPMCB 2889 Mokumoa Street 12/01/18   274,414   274,414   0.0%                
2.124 CREFI/JPMCB 685 Ahua Street 12/01/18   273,872   273,872   0.0%                
2.125 CREFI/JPMCB 2839 Mokumoa Street 12/01/18   272,842   272,842   0.0%                
2.126 CREFI/JPMCB 94-240 Pupuole Street 12/01/18   272,788   272,788   0.0%                
2.127 CREFI/JPMCB 2928 Kaihikapu Street - A 12/01/18   272,300   272,300   0.0%                
2.128 CREFI/JPMCB 719 Ahua Street 12/01/18   271,813   271,813   0.0%                
2.129 CREFI/JPMCB 2812 Awaawaloa Street 12/01/18   271,758   271,758   0.0%                
2.130 CREFI/JPMCB 2927 Mokumoa Street 12/01/18   271,704   271,704   0.0%                
2.131 CREFI/JPMCB 197 Sand Island Access Road 12/01/18   271,433   271,433   0.0%                
2.132 CREFI/JPMCB 2844 Kaihikapu Street 12/01/18   270,403   270,403   0.0%                
2.133 CREFI/JPMCB 2879 Mokumoa Street 12/01/18   269,536   269,536   0.0%                
2.134 CREFI/JPMCB 2135 Auiki Street 12/01/18   268,940   268,940   0.0%                
2.135 CREFI/JPMCB 855 Ahua Street 12/01/18   268,398   268,398   0.0%                
2.136 CREFI/JPMCB 2122 Kaliawa Street 12/01/18   268,344   268,344   0.0%                
2.137 CREFI/JPMCB 2831 Kaihikapu Street 12/01/18   268,073   268,073   0.0%                
2.138 CREFI/JPMCB 729 Ahua Street 12/01/18   267,856   267,856   0.0%                
2.139 CREFI/JPMCB 739 Ahua Street 12/01/18   267,856   267,856   0.0%                
2.140 CREFI/JPMCB 2833 Paa Street #2 12/01/18   261,948   261,948   0.0%                
2.141 CREFI/JPMCB 2833 Paa Street 12/01/18   261,948   261,948   0.0%                
2.142 CREFI/JPMCB 2815 Kaihikapu Street 12/01/18   256,257   256,257   0.0%                
2.143 CREFI/JPMCB 1062 Kikowaena Place 12/01/18   255,932   255,932   0.0%                
2.144 CREFI/JPMCB 673 Ahua Street 12/01/18   254,143   254,143   0.0%                
2.145 CREFI/JPMCB 2106 Kaliawa Street 12/01/18   253,276   253,276   0.0%                
2.146 CREFI/JPMCB 812 Mapunapuna Street 12/01/18   252,951   252,951   0.0%                
2.147 CREFI/JPMCB 2804 Kilihau Street 12/01/18   250,566   250,566   0.0%                
2.148 CREFI/JPMCB 525 North King Street 12/01/18   250,458   250,458   0.0%                
2.149 CREFI/JPMCB 204 Sand Island Access Road 12/01/18   249,916   249,916   0.0%                
2.150 CREFI/JPMCB 660 Ahua Street 12/01/18   249,862   249,862   0.0%                
2.151 CREFI/JPMCB 218 Mohonua Place 12/01/18   249,157   249,157   0.0%                
2.152 CREFI/JPMCB 125 Puuhale Road 12/01/18   246,230   246,230   0.0%                
2.153 CREFI/JPMCB 645 Ahua Street 12/01/18   242,003   242,003   0.0%                
2.154 CREFI/JPMCB 675 Mapunapuna Street 12/01/18   241,732   241,732   0.0%                
2.155 CREFI/JPMCB 659 Ahua Street 12/01/18   241,244   241,244   0.0%                
2.156 CREFI/JPMCB 1055 Ahua Street 12/01/18   235,119   235,119   0.0%                
2.157 CREFI/JPMCB 944 Ahua Street 12/01/18   232,897   232,897   0.0%                
2.158 CREFI/JPMCB 2019 Kahai Street 12/01/18   221,569   221,569   0.0%                
2.159 CREFI/JPMCB 2001 Kahai Street 12/01/18   213,006   213,006   0.0%                
2.160 CREFI/JPMCB 106 Puuhale Road 12/05/18   211,380   211,380   0.0%                
2.161 CREFI/JPMCB 2875 Paa Street 12/01/18   207,694   207,694   0.0%                
2.162 CREFI/JPMCB 1024 Mapunapuna Street 12/01/18   205,038   205,038   0.0%                
2.163 CREFI/JPMCB 2760 Kamehameha Highway 12/01/18   200,919   200,919   0.0%                
2.164 CREFI/JPMCB 2635 Waiwai Loop A 12/01/18   196,691   196,691   0.0%                
2.165 CREFI/JPMCB 2635 Waiwai Loop B 12/01/18   196,366   196,366   0.0%                
2.166 CREFI/JPMCB 2836 Awaawaloa Street 12/01/18   194,036   194,036   0.0%                
2.167 CREFI/JPMCB 609 Ahua Street 12/01/18   190,079   190,079   0.0%                
2.168 CREFI/JPMCB 905 Ahua Street 12/01/18   186,664   186,664   0.0%                
2.169 CREFI/JPMCB 2110 Auiki Street 12/01/18   184,496   184,496   0.0%                
2.170 CREFI/JPMCB 140 Puuhale Road 12/01/18   178,426   178,426   0.0%                
2.171 CREFI/JPMCB 2139 Kaliawa Street 12/01/18   176,583   176,583   0.0%                
2.172 CREFI/JPMCB 231 Sand Island Access Road 12/01/18   172,030   172,030   0.0%                
2.173 CREFI/JPMCB 2140 Kaliawa Street 12/01/18   158,318   158,318   0.0%                
2.174 CREFI/JPMCB 33 South Vineyard Boulevard 12/01/18   155,283   155,283   0.0%                
2.175 CREFI/JPMCB 970 Ahua Street 12/01/18   144,985   144,985   0.0%                
2.176 CREFI/JPMCB 960 Ahua Street 12/01/18   135,608   135,608   0.0%                
2.177 CREFI/JPMCB 1045 Mapunapuna Street 12/01/18   125,310   125,310   0.0%                
2.178 CREFI/JPMCB 165 Sand Island Access Road 12/01/18   120,649   120,649   0.0%                
2.179 CREFI/JPMCB 2839 Kilihau Street 12/01/18   116,313   116,313   0.0%                
2.180 CREFI/JPMCB 2829 Kilihau Street 12/01/18   116,042   116,042   0.0%                
2.181 CREFI/JPMCB 2833 Kilihau Street 12/01/18   115,663   115,663   0.0%                
2.182 CREFI/JPMCB 2821 Kilihau Street 12/01/18   111,381   111,381   0.0%                
2.183 CREFI/JPMCB 2808 Kam Highway 12/01/18   109,863   109,863   0.0%                
2.184 CREFI/JPMCB 2815 Kilihau Street 12/01/18   102,275   102,275   0.0%                
2.185 CREFI/JPMCB 2850 Awaawaloa Street 12/01/18   79,294   79,294   0.0%                
2.186 CREFI/JPMCB 846 Ala Lilikoi Street B 12/01/18   49,268   49,268   0.0%                
3 GACC 59 Maiden Lane 04/01/19 41.7% 75,000,000 196 75,000,000 196 6.8% No No 3.99000 0.01435 3.97565 Actual/360 252,838.54 3,034,062.48
4 GACC 101 California 11/13/18 35.9% 50,000,000 421 50,000,000 421 4.5% No No 3.85000 0.01310 3.83690 Actual/360 162,644.68 1,951,736.16
5 JPMCB SWVP Portfolio 10/16/18 59.6% 50,000,000 167,785 50,000,000 167,785 4.5% No No 4.95800 0.01310 4.94490 Actual/360 209,452.55 2,513,430.60
5.01 JPMCB InterContinental 10/12/18   26,575,000   26,575,000   2.4%                
5.02 JPMCB DoubleTree Sunrise 10/15/18   9,250,000   9,250,000   0.8%                
5.03 JPMCB DoubleTree Charlotte 10/11/18   7,500,000   7,500,000   0.7%                
5.04 JPMCB DoubleTree RTP 10/16/18   6,675,000   6,675,000   0.6%                
6 CREFI Arbor Hotel Portfolio 04/01/20 60.7% 50,000,000 122,699 50,000,000 122,699 4.5% No No 5.06500 0.03185 5.03315 Actual/360 213,972.80 2,567,673.60
6.01 CREFI Residence Inn Salt Lake City 04/01/20   11,200,000   11,200,000   1.0%                
6.02 CREFI Hampton Inn Santa Barbara 04/01/20   10,600,000   10,600,000   1.0%                
6.03 CREFI Hampton Inn Bloomington 04/01/20   8,350,000   8,350,000   0.8%                
6.04 CREFI Hampton Inn Norwood 04/01/20   7,950,000   7,950,000   0.7%                
6.05 CREFI Springhill Suites Bloomington 04/01/20   6,650,000   6,650,000   0.6%                
6.06 CREFI Hyatt Place Arlington 04/01/20   5,250,000   5,250,000   0.5%                
7 CREFI Green Hills Corporate Center 03/15/19 63.4% 50,000,000 105 50,000,000 105 4.5% No No 4.35000 0.01615 4.33385 Actual/360 183,767.36 2,205,208.32
8 JPMCB Weston I & II 11/05/18 63.4% 48,350,000 167 48,350,000 167 4.4% No No 5.74230 0.02615 5.71615 Actual/360 234,580.27 2,814,963.24
9 GACC Moffett Towers II - Building V 09/01/19 42.5% 42,500,000 485 42,500,000 485 3.9% No No 4.02588 0.01435 4.01153 Actual/360 144,563.66 1,734,763.92
10 GACC Newport Corporate Center 03/14/19 34.5% 40,200,000 164 40,200,000 164 3.7% No No 3.54323 0.01310 3.53013 Actual/360 120,346.85 1,444,162.20
11 CREFI Western Digital R&D Campus 04/04/19 64.8% 38,000,000 262 38,000,000 262 3.5% No No 4.41000 0.01615 4.39385 Actual/360 141,589.58 1,699,074.96
12 CREFI Lakeside Apartments 12/31/18 69.0% 35,000,000 123,239 35,000,000 123,239 3.2% No No 4.93500 0.04185 4.89315 Actual/360 145,936.63 1,751,239.56
13 GACC Central Tower Office 02/26/19 52.6% 34,300,000 594 34,300,000 594 3.1% No No 4.06000 0.01435 4.04565 Actual/360 117,660.12 1,411,921.44
14 CREFI Birch Landing Apartments 03/08/19 57.5% 33,000,000 63,707 33,000,000 63,707 3.0% No No 4.60000 0.02615 4.57385 Actual/360 128,256.94 1,539,083.28

 

A-1-6

 

 

ANNEX A-1

 

                                   
            Original   Current           Net      
      Appraisal Current Original Balance Current   Balance % of Initial Crossed Related   Interest   Admin. Mortgage   Monthly Debt Annual Debt
Loan # Seller Property Name Date LTV % Balance ($) per Unit ($) Balance ($) per Unit ($) Pool Balance Loan Borrower Rate % Fee % Rate % Accrual Type Service ($) Service ($)
15 JPMCB Greenleaf at Howell 02/08/19 69.5% 26,500,000 205 26,500,000 205 2.4% No No 5.10000 0.01615 5.08385 Actual/360 143,881.69 1,726,580.28
16 GACC Arctic Glacier Portfolio 02/01/19 64.8% 24,635,000 46 24,635,000 46 2.2% No No 4.66000 0.01615 4.64385 Actual/360 96,994.61 1,163,935.32
16.01 GACC Arctic Glacier - Menomonee 02/18/19   3,067,022   3,067,022   0.3%                
16.02 GACC Arctic Glacier - West St. Paul 02/15/19   2,743,281   2,743,281   0.2%                
16.03 GACC Arctic Glacier - Mississauga 02/14/19   2,300,266   2,300,266   0.2%                
16.04 GACC Arctic Glacier - Fairport 02/15/19   2,198,032   2,198,032   0.2%                
16.05 GACC Arctic Glacier - West Point 02/12/19   1,635,745   1,635,745   0.1%                
16.06 GACC Arctic Glacier - Twin Oaks 02/08/19   1,567,589   1,567,589   0.1%                
16.07 GACC Arctic Glacier - Newburgh 02/21/19   1,363,121   1,363,121   0.1%                
16.08 GACC Arctic Glacier - Winnipeg 02/08/19   1,175,692   1,175,692   0.1%                
16.09 GACC Arctic Glacier - Port Huron 02/14/19   1,124,575   1,124,575   0.1%                
16.10 GACC Arctic Glacier - Ypsilanti 02/14/19   1,124,575   1,124,575   0.1%                
16.11 GACC Arctic Glacier - Chatham 02/15/19   971,224   971,224   0.1%                
16.12 GACC Arctic Glacier - Omaha 02/14/19   868,989   868,989   0.1%                
16.13 GACC Arctic Glacier - Rapid City 02/15/19   783,794   783,794   0.1%                
16.14 GACC Arctic Glacier - Grayling 02/13/19   749,716   749,716   0.1%                
16.15 GACC Arctic Glacier - Belding 02/13/19   749,716   749,716   0.1%                
16.16 GACC Arctic Glacier - Marshall 02/20/19   596,365   596,365   0.1%                
16.17 GACC Arctic Glacier - Dubuque 02/12/19   494,131   494,131   0.0%                
16.18 GACC Arctic Glacier - Lake Ozark 02/25/19   477,092   477,092   0.0%                
16.19 GACC Arctic Glacier - Pierre 02/14/19   221,507   221,507   0.0%                
16.20 GACC Arctic Glacier - Shelby 02/14/19   218,099   218,099   0.0%                
16.21 GACC Arctic Glacier - Storm Lake 02/12/19   204,468   204,468   0.0%                
17 JPMCB Hilton Melbourne 04/12/19 64.8% 24,500,000 102,941 24,500,000 102,941 2.2% No No 4.81870 0.01615 4.80255 Actual/360 99,748.21 1,196,978.52
18 JPMCB Park Central Plaza I & II 03/21/19 72.1% 24,000,000 162 24,000,000 162 2.2% No No 4.95000 0.01615 4.93385 Actual/360 128,104.80 1,537,257.60
19 GACC Infinity Park Apartments 09/17/18 70.9% 20,700,000 42,857 20,700,000 42,857 1.9% No No 4.75000 0.04490 4.70510 Actual/360 113,494.09 1,361,929.08
20 CREFI 57 East 11th Street 02/01/20 59.8% 20,000,000 896 20,000,000 896 1.8% No No 4.83000 0.01435 4.81565 Actual/360 81,618.06 979,416.72
21 GACC Heartland Dental Medical Office Portfolio Various 55.2% 20,000,000 188 19,875,230 186 1.8% No No 5.70000 0.01435 5.68565 Actual/360 116,080.09 1,392,961.08
21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive 08/29/18   954,432   948,478   0.1%                
21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road 08/30/18   330,216   328,156   0.0%                
21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road 08/31/18   277,658   275,925   0.0%                
21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza 08/28/18   270,922   269,232   0.0%                
21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street 08/27/18   256,533   254,933   0.0%                
21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick's Drive 09/04/18   217,950   216,590   0.0%                
21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220 08/28/18   214,051   212,716   0.0%                
21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377 08/27/18   202,984   201,718   0.0%                
21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway 08/29/18   200,494   199,243   0.0%                
21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard 08/28/18   185,989   184,829   0.0%                
21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive 08/29/18   183,159   182,016   0.0%                
21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue 08/28/18   178,451   177,338   0.0%                
21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway 08/31/18   172,893   171,814   0.0%                
21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street 09/04/18   170,011   168,950   0.0%                
21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street 08/30/18   169,951   168,891   0.0%                
21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway 08/29/18   168,516   167,465   0.0%                
21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard 07/31/18   167,577   166,531   0.0%                
21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road 08/28/18   166,058   165,022   0.0%                
21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place 08/30/18   165,946   164,910   0.0%                
21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue 09/05/18   164,892   163,863   0.0%                
21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road 08/30/18   163,426   162,407   0.0%                
21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road 08/28/18   158,650   157,661   0.0%                
21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road 08/31/18   156,798   155,820   0.0%                
21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive 08/28/18   154,606   153,642   0.0%                
21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard 08/28/18   154,460   153,496   0.0%                
21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street 08/28/18   153,439   152,482   0.0%                
21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway 08/30/18   150,577   149,638   0.0%                
21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway 09/04/18   149,904   148,968   0.0%                
21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway 08/29/18   148,769   147,841   0.0%                
21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707 08/30/18   148,080   147,156   0.0%                
21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road 09/05/18   146,659   145,744   0.0%                
21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive 08/28/18   146,602   145,687   0.0%                
21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard 08/30/18   146,495   145,581   0.0%                
21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way 08/28/18   146,388   145,475   0.0%                
21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive 08/28/18   144,783   143,880   0.0%                
21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard 08/30/18   144,233   143,333   0.0%                
21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane 08/28/18   143,173   142,280   0.0%                
21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road 09/04/18   142,012   141,126   0.0%                
21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road 08/28/18   141,991   141,105   0.0%                
21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South 08/28/18   141,969   141,083   0.0%                
21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane 08/27/18   141,175   140,294   0.0%                
21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway 08/27/18   140,505   139,629   0.0%                
21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road 08/30/18   140,002   139,129   0.0%                
21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road 08/27/18   139,432   138,562   0.0%                
21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive 08/28/18   139,296   138,427   0.0%                
21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47 08/29/18   137,578   136,720   0.0%                
21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road 09/04/18   136,766   135,912   0.0%                
21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road 09/06/18   136,689   135,836   0.0%                
21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane 08/28/18   135,678   134,831   0.0%                
21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50 07/31/18   133,801   132,966   0.0%                
21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square 09/04/18   133,571   132,738   0.0%                
21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street 08/24/18   133,547   132,714   0.0%                
21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road 08/30/18   133,440   132,608   0.0%                
21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road 08/28/18   133,280   132,448   0.0%                
21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center 09/01/18   131,856   131,033   0.0%                
21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue 08/28/18   130,715   129,899   0.0%                
21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue 08/28/18   130,421   129,607   0.0%                
21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard 08/28/18   129,707   128,898   0.0%                
21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard 09/04/18   129,603   128,795   0.0%                
21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue 08/31/18   128,586   127,784   0.0%                
21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119 08/28/18   128,291   127,491   0.0%                
21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road 08/29/18   128,288   127,488   0.0%                
21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road 08/31/18   128,216   127,416   0.0%                
21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road 08/21/18   126,510   125,720   0.0%                
21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North 08/28/18   126,269   125,482   0.0%                
21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road 08/30/18   125,736   124,952   0.0%                
21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road 08/29/18   125,420   124,638   0.0%                
21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44 08/27/18   125,303   124,521   0.0%                
21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard 08/28/18   124,941   124,161   0.0%                
21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway 08/29/18   124,642   123,864   0.0%                
21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza 09/10/18   124,296   123,520   0.0%                
21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard 09/05/18   123,781   123,008   0.0%                
21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West 08/28/18   123,109   122,341   0.0%                
21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street 08/27/18   122,935   122,168   0.0%                
21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 07/31/18   122,710   121,945   0.0%                
21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive 09/04/18   121,711   120,952   0.0%                
21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South 08/28/18   120,876   120,122   0.0%                
21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 09/07/18   119,347   118,603   0.0%                

 

A-1-7

 

ANNEX A-1

 

                                   
            Original   Current           Net      
      Appraisal Current Original Balance Current   Balance % of Initial Crossed Related   Interest   Admin. Mortgage   Monthly Debt Annual Debt
Loan # Seller Property Name Date LTV % Balance ($) per Unit ($) Balance ($) per Unit ($) Pool Balance Loan Borrower Rate % Fee % Rate % Accrual Type Service ($) Service ($)
21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard 08/29/18   119,106   118,363   0.0%                
21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive 08/30/18   118,189   117,452   0.0%                
21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street 08/28/18   117,881   117,146   0.0%                
21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road 08/30/18   117,783   117,048   0.0%                
21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway 08/28/18   117,752   117,017   0.0%                
21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place 08/28/18   117,612   116,878   0.0%                
21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle 08/28/18   117,561   116,828   0.0%                
21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North 08/30/18   116,921   116,191   0.0%                
21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road 08/27/18   116,339   115,613   0.0%                
21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive 09/04/18   114,937   114,220   0.0%                
21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard 08/29/18   114,828   114,111   0.0%                
21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road 08/28/18   113,972   113,261   0.0%                
21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway 08/31/18   113,785   113,075   0.0%                
21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70 08/28/18   113,756   113,047   0.0%                
21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street 08/27/18   111,209   110,515   0.0%                
21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road 08/27/18   110,550   109,860   0.0%                
21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road 08/28/18   109,576   108,892   0.0%                
21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard 08/30/18   109,363   108,681   0.0%                
21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road 08/28/18   107,764   107,092   0.0%                
21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway 09/04/18   105,755   105,095   0.0%                
21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive 08/30/18   102,382   101,744   0.0%                
21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard 08/27/18   100,236   99,611   0.0%                
21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East 09/05/18   99,714   99,092   0.0%                
21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road 09/05/18   99,525   98,904   0.0%                
21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road 08/31/18   99,353   98,733   0.0%                
21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive 08/30/18   99,273   98,654   0.0%                
21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place 08/29/18   99,237   98,617   0.0%                
21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road 08/28/18   98,562   97,947   0.0%                
21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way 08/27/18   97,127   96,521   0.0%                
21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard 08/27/18   96,397   95,795   0.0%                
21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard 08/31/18   95,413   94,818   0.0%                
21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road 09/04/18   95,378   94,783   0.0%                
21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court 09/10/18   93,746   93,161   0.0%                
21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South 08/28/18   92,658   92,080   0.0%                
21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue 08/30/18   90,226   89,663   0.0%                
21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue 08/29/18   89,988   89,426   0.0%                
21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue 08/28/18   88,133   87,583   0.0%                
21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane 08/28/18   86,753   86,212   0.0%                
21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue 08/28/18   84,955   84,425   0.0%                
21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail 08/30/18   84,115   83,590   0.0%                
21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street 08/31/18   83,296   82,777   0.0%                
21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway 08/27/18   82,156   81,644   0.0%                
21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue 08/28/18   80,665   80,162   0.0%                
21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place 08/28/18   80,466   79,964   0.0%                
21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road 09/01/18   79,121   78,628   0.0%                
21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street 08/28/18   77,789   77,304   0.0%                
21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road 08/30/18   77,784   77,299   0.0%                
21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street 08/28/18   76,994   76,514   0.0%                
21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street 08/28/18   76,787   76,308   0.0%                
21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street 08/28/18   76,740   76,261   0.0%                
21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road 08/23/18   76,553   76,075   0.0%                
21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64 08/28/18   75,868   75,395   0.0%                
21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009 09/04/18   75,848   75,375   0.0%                
21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road 08/27/18   75,001   74,533   0.0%                
21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road 08/23/18   74,828   74,361   0.0%                
21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South 08/28/18   74,389   73,925   0.0%                
21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 08/27/18   71,864   71,415   0.0%                
21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway 08/27/18   69,316   68,884   0.0%                
21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard 08/28/18   69,119   68,688   0.0%                
21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court 08/28/18   69,117   68,686   0.0%                
21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17 08/30/18   68,781   68,352   0.0%                
21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive 08/29/18   66,950   66,532   0.0%                
21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East 08/30/18   66,732   66,316   0.0%                
21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street 09/06/18   66,168   65,756   0.0%                
21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue 09/01/18   64,664   64,260   0.0%                
21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive 09/04/18   61,479   61,096   0.0%                
21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive 09/05/18   61,084   60,703   0.0%                
21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road 09/01/18   60,981   60,600   0.0%                
21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive 08/31/18   58,823   58,456   0.0%                
21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast 09/05/18   56,571   56,218   0.0%                
21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue 09/06/18   55,763   55,415   0.0%                
21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North 08/28/18   55,223   54,879   0.0%                
21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street 09/04/18   54,850   54,508   0.0%                
21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway 08/29/18   53,518   53,184   0.0%                
21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road 08/29/18   52,288   51,962   0.0%                
21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street 09/04/18   52,281   51,955   0.0%                
21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court 08/27/18   49,105   48,798   0.0%                
21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane 08/27/18   48,956   48,651   0.0%                
21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza 08/23/18   43,699   43,426   0.0%                
21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive 09/04/18   43,450   43,179   0.0%                
21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road 08/29/18   43,366   43,096   0.0%                
21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue 08/28/18   42,831   42,564   0.0%                
21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle 08/28/18   42,778   42,511   0.0%                
21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street 08/31/18   40,960   40,704   0.0%                
21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road 08/28/18   40,396   40,144   0.0%                
21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 08/31/18   38,064   37,827   0.0%                
21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court 09/06/18   38,006   37,768   0.0%                
21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street 08/27/18   37,917   37,680   0.0%                
21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 08/24/18   37,753   37,517   0.0%                
21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 08/28/18   30,664   30,472   0.0%                
21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 08/28/18   24,660   24,507   0.0%                
22 GACC Stonebrook Apartments Phase II 01/28/19 66.9% 18,700,000 190,816 18,700,000 190,816 1.7% No No 5.02000 0.01615 5.00385 Actual/360 100,614.34 1,207,372.08
23 GACC Hawk View Industrial Park 03/07/19 60.0% 17,300,000 130 17,300,000 130 1.6% No No 4.92000 0.01615 4.90385 Actual/360 92,026.14 1,104,313.68
24 CREFI Magnolia Hotel St. Louis 02/21/19 63.5% 16,500,000 90,659 16,500,000 90,659 1.5% No No 4.77000 0.01615 4.75385 Actual/360 86,270.83 1,035,249.96
25 CREFI Augusta Self Storage Portfolio 02/25/19 69.1% 15,350,000 74 15,350,000 74 1.4% No No 4.60000 0.01615 4.58385 Actual/360 78,690.91 944,290.92
25.01 CREFI Hollywood Storage - Evans 02/25/19   9,233,713   9,233,713   0.8%                
25.02 CREFI Hollywood Storage - Augusta 02/25/19   4,097,558   4,097,558   0.4%                
25.03 CREFI Hollywood Storage - Martinez 02/25/19   2,018,729   2,018,729   0.2%                
26 GACC Clinton West 02/12/19 75.0% 15,262,500 218,036 15,262,500 218,036 1.4% No No 4.99000 0.04490 4.94510 Actual/360 81,839.15 982,069.80
27 CREFI Residence Inn - Lynchburg 03/18/19 65.7% 14,000,000 120,690 14,000,000 120,690 1.3% No No 4.76000 0.01615 4.74385 Actual/360 73,115.04 877,380.48
28 GACC IRG Moraine Industrial 02/04/19 75.0% 13,642,500 20 13,642,500 20 1.2% No No 4.76000 0.04490 4.71510 Actual/360 71,247.99 854,975.88
29 GACC One Parkway North 03/05/19 75.0% 12,675,000 49 12,675,000 49 1.2% No No 4.42500 0.01615 4.40885 Actual/360 69,913.28 838,959.36
30 GACC Pine Terrace Apartments 02/07/19 66.6% 12,000,000 29,777 11,986,133 29,742 1.1% No No 5.21000 0.01615 5.19385 Actual/360 65,967.46 791,609.52
31 GACC Orchard Park Apartments 03/19/19 58.8% 11,000,000 101,852 11,000,000 101,852 1.0% No No 5.09000 0.01615 5.07385 Actual/360 47,306.37 567,676.44
32 GACC Rockridge Plaza 03/01/19 70.9% 10,500,000 121 10,500,000 121 1.0% No No 4.90000 0.01615 4.88385 Actual/360 55,726.31 668,715.72
33 CREFI Giant Hershey PA 04/01/19 55.0% 10,400,000 189 10,400,000 189 0.9% No No 4.25000 0.01615 4.23385 Actual/360 37,344.91 448,138.92
34 CREFI 2211 West Camelback Road 02/13/19 64.7% 9,000,000 152 9,000,000 152 0.8% No No 4.75000 0.01615 4.73385 Actual/360 46,948.26 563,379.12
35 GACC Pell City Portfolio 02/01/19 57.3% 8,600,000 51,807 8,600,000 51,807 0.8% No No 4.57000 0.01615 4.55385 Actual/360 33,206.55 398,478.60
35.01 GACC Holiday Inn-Pell City 02/01/19   4,472,000   4,472,000   0.4%                
35.02 GACC Hampton Inn-Pell City 02/01/19   4,128,000   4,128,000   0.4%                
36 GACC 364 Bush 11/01/18 58.5% 7,845,000 702 7,845,000 702 0.7% No No 5.24000 0.01615 5.22385 Actual/360 34,732.28 416,787.36
37 GACC 1731 15th Street 02/25/19 60.8% 7,300,000 146,000 7,300,000 146,000 0.7% No No 5.10000 0.01615 5.08385 Actual/360 31,455.90 377,470.80
38 GACC Sunridge Apartments 02/22/19 64.6% 5,300,000 9,381 5,300,000 9,381 0.5% No No 5.14000 0.04490 5.09510 Actual/360 28,906.74 346,880.88
39 GACC Alamo Drafthouse Cinema - Lubbock 01/24/19 52.6% 5,000,000 151 5,000,000 151 0.5% No No 4.55000 0.01615 4.53385 Actual/360 19,221.64 230,659.68
40 CREFI Piney Green Food Lion 02/05/19 62.5% 4,250,000 67 4,250,000 67 0.4% No No 4.70000 0.01615 4.68385 Actual/360 27,348.58 328,182.96

 

A-1-8

 

ANNEX A-1

 

                                   
                                   
        First   Partial IO Partial IO Loan Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD
Loan # Seller Property Name Note Date Payment Date Last IO Payment First P&I Payment Term  Amort I/O Period Seasoning Due Date  (Late Payment)  (Default) Maturity Date ARD Loan Mat Date Balance ($)
1 GACC 3 Columbus Circle 03/12/19 04/11/19     118 0 120 2 11 0 0 03/11/29 No 03/11/29 100,000,000
2 CREFI/JPMCB ILPT Hawaii Portfolio 01/29/19 03/07/19     117 0 120 3 7 0 0 02/07/29 No 02/07/29 78,000,000
2.001 CREFI/JPMCB 2810 Pukoloa Street                             3,758,709
2.002 CREFI/JPMCB 1360 Pali Highway                             2,275,474
2.003 CREFI/JPMCB 1001 Ahua Street                             2,027,347
2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                             1,981,657
2.005 CREFI/JPMCB 2850 Paa Street                             1,888,270
2.006 CREFI/JPMCB 949 Mapunapuna Street                             1,877,701
2.007 CREFI/JPMCB 2828 Paa Street                             1,463,343
2.008 CREFI/JPMCB 80 Sand Island Access Road                             1,255,161
2.009 CREFI/JPMCB 1030 Mapunapuna Street                             1,045,191
2.010 CREFI/JPMCB 150 Puuhale Road                             1,013,809
2.011 CREFI/JPMCB 2344 Pahounui Drive                             1,013,701
2.012 CREFI/JPMCB 120 Sand Island Access Road                             975,598
2.013 CREFI/JPMCB 1122 Mapunapuna Street                             951,046
2.014 CREFI/JPMCB 2915 Kaihikapu Street                             864,597
2.015 CREFI/JPMCB 819 Ahua Street                             839,882
2.016 CREFI/JPMCB 2144 Auiki Street                             812,999
2.017 CREFI/JPMCB 1027 Kikowaena Place                             791,156
2.018 CREFI/JPMCB 1931 Kahai Street                             745,520
2.019 CREFI/JPMCB 148 Mokauea Street                             641,727
2.020 CREFI/JPMCB 2886 Paa Street                             608,990
2.021 CREFI/JPMCB 2838 Kilihau Street                             592,459
2.022 CREFI/JPMCB 803 Ahua Street                             588,665
2.023 CREFI/JPMCB 220 Puuhale Road                             575,440
2.024 CREFI/JPMCB 930 Mapunapuna Street                             565,793
2.025 CREFI/JPMCB 2103 Kaliawa Street                             564,221
2.026 CREFI/JPMCB 2969 Mapunapuna Place                             561,945
2.027 CREFI/JPMCB 158 Sand Island Access Road                             557,446
2.028 CREFI/JPMCB 1926 Auiki Street                             555,549
2.029 CREFI/JPMCB 113 Puuhale Road                             539,885
2.030 CREFI/JPMCB 2250 Pahounui Drive                             532,026
2.031 CREFI/JPMCB 733 Mapunapuna Street                             527,961
2.032 CREFI/JPMCB 761 Ahua Street                             526,064
2.033 CREFI/JPMCB 918 Ahua Street                             513,490
2.034 CREFI/JPMCB 180 Sand Island Access Road                             506,932
2.035 CREFI/JPMCB 2829 Awaawaloa Street                             505,685
2.036 CREFI/JPMCB 120 Mokauea Street                             501,349
2.037 CREFI/JPMCB 2861 Mokumoa Street                             496,959
2.038 CREFI/JPMCB 2826 Kaihikapu Street                             493,382
2.039 CREFI/JPMCB 179 Sand Island Access Road                             490,238
2.040 CREFI/JPMCB 855 Mapunapuna Street                             480,482
2.041 CREFI/JPMCB 2308 Pahounui Drive                             461,729
2.042 CREFI/JPMCB 619 Mapunapuna Street                             449,155
2.043 CREFI/JPMCB 2846-A Awaawaloa Street                             447,962
2.044 CREFI/JPMCB 238 Sand Island Access Road                             445,523
2.045 CREFI/JPMCB 704 Mapunapuna Street                             443,680
2.046 CREFI/JPMCB 120B Mokauea Street                             433,599
2.047 CREFI/JPMCB 1150 Kikowaena Street                             427,529
2.048 CREFI/JPMCB 2127 Auiki Street                             423,789
2.049 CREFI/JPMCB 2810 Paa Street                             418,911
2.050 CREFI/JPMCB 2841 Pukoloa Street                             401,892
2.051 CREFI/JPMCB 1000 Mapunapuna Street                             400,754
2.052 CREFI/JPMCB 2829 Pukoloa Street                             399,182
2.053 CREFI/JPMCB 889 Ahua Street                             398,911
2.054 CREFI/JPMCB 2819 Pukoloa Street                             397,339
2.055 CREFI/JPMCB 1038 Kikowaena Place                             369,643
2.056 CREFI/JPMCB 2965 Mokumoa Street                             369,264
2.057 CREFI/JPMCB 850 Ahua Street                             358,749
2.058 CREFI/JPMCB 1330 Pali Highway                             355,118
2.059 CREFI/JPMCB 2865 Pukoloa Street                             354,413
2.060 CREFI/JPMCB 2855 Pukoloa Street                             354,413
2.061 CREFI/JPMCB 789 Mapunapuna Street                             351,866
2.062 CREFI/JPMCB 2960 Mokumoa Street                             349,481
2.063 CREFI/JPMCB 231B Sand Island Access Road                             346,229
2.064 CREFI/JPMCB 2020 Auiki Street                             343,411
2.065 CREFI/JPMCB 2857 Awaawaloa Street                             341,297
2.066 CREFI/JPMCB 1050 Kikowaena Place                             336,907
2.067 CREFI/JPMCB 2850 Mokumoa Street                             336,636
2.068 CREFI/JPMCB 2840 Mokumoa Street                             336,310
2.069 CREFI/JPMCB 2830 Mokumoa Street                             335,768
2.070 CREFI/JPMCB 960 Mapunapuna Street                             335,064
2.071 CREFI/JPMCB 125B Puuhale Road                             332,625
2.072 CREFI/JPMCB 2809 Kaihikapu Street                             329,427
2.073 CREFI/JPMCB 212 Mohonua Place                             328,126
2.074 CREFI/JPMCB 692 Mapunapuna Street                             321,622
2.075 CREFI/JPMCB 1024 Kikowaena Place                             317,937
2.076 CREFI/JPMCB 669 Ahua Street                             314,251
2.077 CREFI/JPMCB 215 Puuhale Road                             313,546
2.078 CREFI/JPMCB 142 Mokauea Street                             308,939
2.079 CREFI/JPMCB 2847 Awaawaloa Street                             306,121
2.080 CREFI/JPMCB 2816 Awaawaloa Street                             304,549
2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                             304,332
2.082 CREFI/JPMCB 2864 Mokumoa Street                             304,061
2.083 CREFI/JPMCB 770 Mapunapuna Street                             303,736
2.084 CREFI/JPMCB 151 Puuhale Road                             301,785
2.085 CREFI/JPMCB 207 Puuhale Road                             301,731
2.086 CREFI/JPMCB 2970 Mokumoa Street                             301,189
2.087 CREFI/JPMCB 2868 Kaihikapu Street                             299,346
2.088 CREFI/JPMCB 2908 Kaihikapu Street                             297,341
2.089 CREFI/JPMCB 2814 Kilihau Street                             296,907
2.090 CREFI/JPMCB 759 Puuloa Road                             295,281
2.091 CREFI/JPMCB 659 Puuloa Road                             295,227
2.092 CREFI/JPMCB 667 Puuloa Road                             295,227
2.093 CREFI/JPMCB 679 Puuloa Road                             295,227
2.094 CREFI/JPMCB 689 Puuloa Road                             295,227
2.095 CREFI/JPMCB 950 Mapunapuna Street                             294,793
2.096 CREFI/JPMCB 822 Mapunapuna Street                             293,384
2.097 CREFI/JPMCB 842 Mapunapuna Street                             293,384
2.098 CREFI/JPMCB 214 Sand Island Access Road                             292,679
2.099 CREFI/JPMCB 709 Ahua Street                             292,625
2.100 CREFI/JPMCB 766 Mapunapuna Street                             290,186
2.101 CREFI/JPMCB 830 Mapunapuna Street                             290,132
2.102 CREFI/JPMCB 2855 Kaihikapu Street                             289,102

 

A-1-9

 

ANNEX A-1

 

                                   
                                   
        First Partial IO Partial IO Loan Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD
Loan # Seller Property Name Note Date Payment Date Last IO Payment First P&I Payment Term  Amort I/O Period Seasoning Due Date  (Late Payment)  (Default) Maturity Date ARD Loan Mat Date Balance ($)
2.103 CREFI/JPMCB 865 Ahua Street                             288,289
2.104 CREFI/JPMCB 852 Mapunapuna Street                             288,181
2.105 CREFI/JPMCB 2906 Kaihikapu Street                             286,934
2.106 CREFI/JPMCB 2879 Paa Street                             285,525
2.107 CREFI/JPMCB 702 Ahua Street                             284,820
2.108 CREFI/JPMCB 2864 Awaawaloa Street                             283,140
2.109 CREFI/JPMCB 2819 Mokumoa Street - A                             280,322
2.110 CREFI/JPMCB 2869 Mokumoa Street                             279,834
2.111 CREFI/JPMCB 2819 Mokumoa Street - B                             279,455
2.112 CREFI/JPMCB 228 Mohonua Place                             279,075
2.113 CREFI/JPMCB 2264 Pahounui Drive                             278,316
2.114 CREFI/JPMCB 808 Ahua Street                             277,937
2.115 CREFI/JPMCB 2827 Kaihikapu Street                             277,883
2.116 CREFI/JPMCB 697 Ahua Street                             277,666
2.117 CREFI/JPMCB 2849 Kaihikapu Street                             277,232
2.118 CREFI/JPMCB 2831 Awaawaloa Street                             276,365
2.119 CREFI/JPMCB 2858 Kaihikapu Street                             276,148
2.120 CREFI/JPMCB 2276 Pahounui Drive                             276,148
2.121 CREFI/JPMCB 2806 Kaihikapu Street                             275,877
2.122 CREFI/JPMCB 1052 Ahua Street                             275,227
2.123 CREFI/JPMCB 2889 Mokumoa Street                             274,414
2.124 CREFI/JPMCB 685 Ahua Street                             273,872
2.125 CREFI/JPMCB 2839 Mokumoa Street                             272,842
2.126 CREFI/JPMCB 94-240 Pupuole Street                             272,788
2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                             272,300
2.128 CREFI/JPMCB 719 Ahua Street                             271,813
2.129 CREFI/JPMCB 2812 Awaawaloa Street                             271,758
2.130 CREFI/JPMCB 2927 Mokumoa Street                             271,704
2.131 CREFI/JPMCB 197 Sand Island Access Road                             271,433
2.132 CREFI/JPMCB 2844 Kaihikapu Street                             270,403
2.133 CREFI/JPMCB 2879 Mokumoa Street                             269,536
2.134 CREFI/JPMCB 2135 Auiki Street                             268,940
2.135 CREFI/JPMCB 855 Ahua Street                             268,398
2.136 CREFI/JPMCB 2122 Kaliawa Street                             268,344
2.137 CREFI/JPMCB 2831 Kaihikapu Street                             268,073
2.138 CREFI/JPMCB 729 Ahua Street                             267,856
2.139 CREFI/JPMCB 739 Ahua Street                             267,856
2.140 CREFI/JPMCB 2833 Paa Street #2                             261,948
2.141 CREFI/JPMCB 2833 Paa Street                             261,948
2.142 CREFI/JPMCB 2815 Kaihikapu Street                             256,257
2.143 CREFI/JPMCB 1062 Kikowaena Place                             255,932
2.144 CREFI/JPMCB 673 Ahua Street                             254,143
2.145 CREFI/JPMCB 2106 Kaliawa Street                             253,276
2.146 CREFI/JPMCB 812 Mapunapuna Street                             252,951
2.147 CREFI/JPMCB 2804 Kilihau Street                             250,566
2.148 CREFI/JPMCB 525 North King Street                             250,458
2.149 CREFI/JPMCB 204 Sand Island Access Road                             249,916
2.150 CREFI/JPMCB 660 Ahua Street                             249,862
2.151 CREFI/JPMCB 218 Mohonua Place                             249,157
2.152 CREFI/JPMCB 125 Puuhale Road                             246,230
2.153 CREFI/JPMCB 645 Ahua Street                             242,003
2.154 CREFI/JPMCB 675 Mapunapuna Street                             241,732
2.155 CREFI/JPMCB 659 Ahua Street                             241,244
2.156 CREFI/JPMCB 1055 Ahua Street                             235,119
2.157 CREFI/JPMCB 944 Ahua Street                             232,897
2.158 CREFI/JPMCB 2019 Kahai Street                             221,569
2.159 CREFI/JPMCB 2001 Kahai Street                             213,006
2.160 CREFI/JPMCB 106 Puuhale Road                             211,380
2.161 CREFI/JPMCB 2875 Paa Street                             207,694
2.162 CREFI/JPMCB 1024 Mapunapuna Street                             205,038
2.163 CREFI/JPMCB 2760 Kamehameha Highway                             200,919
2.164 CREFI/JPMCB 2635 Waiwai Loop A                             196,691
2.165 CREFI/JPMCB 2635 Waiwai Loop B                             196,366
2.166 CREFI/JPMCB 2836 Awaawaloa Street                             194,036
2.167 CREFI/JPMCB 609 Ahua Street                             190,079
2.168 CREFI/JPMCB 905 Ahua Street                             186,664
2.169 CREFI/JPMCB 2110 Auiki Street                             184,496
2.170 CREFI/JPMCB 140 Puuhale Road                             178,426
2.171 CREFI/JPMCB 2139 Kaliawa Street                             176,583
2.172 CREFI/JPMCB 231 Sand Island Access Road                             172,030
2.173 CREFI/JPMCB 2140 Kaliawa Street                             158,318
2.174 CREFI/JPMCB 33 South Vineyard Boulevard                             155,283
2.175 CREFI/JPMCB 970 Ahua Street                             144,985
2.176 CREFI/JPMCB 960 Ahua Street                             135,608
2.177 CREFI/JPMCB 1045 Mapunapuna Street                             125,310
2.178 CREFI/JPMCB 165 Sand Island Access Road                             120,649
2.179 CREFI/JPMCB 2839 Kilihau Street                             116,313
2.180 CREFI/JPMCB 2829 Kilihau Street                             116,042
2.181 CREFI/JPMCB 2833 Kilihau Street                             115,663
2.182 CREFI/JPMCB 2821 Kilihau Street                             111,381
2.183 CREFI/JPMCB 2808 Kam Highway                             109,863
2.184 CREFI/JPMCB 2815 Kilihau Street                             102,275
2.185 CREFI/JPMCB 2850 Awaawaloa Street                             79,294
2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                             49,268
3 GACC 59 Maiden Lane 04/11/19 06/06/19     120 0 120 0 6 10 (One time only) 0 05/06/29 No 05/06/29 75,000,000
4 GACC 101 California 02/25/19 04/06/19     118 0 120 2 6 0 0 03/06/29 No 03/06/29 50,000,000
5 JPMCB SWVP Portfolio 04/18/19 06/01/19     120 0 120 0 1 0 0 05/01/29 No 05/01/29 50,000,000
5.01 JPMCB InterContinental                             26,575,000
5.02 JPMCB DoubleTree Sunrise                             9,250,000
5.03 JPMCB DoubleTree Charlotte                             7,500,000
5.04 JPMCB DoubleTree RTP                             6,675,000
6 CREFI Arbor Hotel Portfolio 04/17/19 06/06/19     60 0 60 0 6 0 0 05/06/24 No 05/06/24 50,000,000
6.01 CREFI Residence Inn Salt Lake City                             11,200,000
6.02 CREFI Hampton Inn Santa Barbara                             10,600,000
6.03 CREFI Hampton Inn Bloomington                             8,350,000
6.04 CREFI Hampton Inn Norwood                             7,950,000
6.05 CREFI Springhill Suites Bloomington                             6,650,000
6.06 CREFI Hyatt Place Arlington                             5,250,000
7 CREFI Green Hills Corporate Center 04/30/19 06/06/19     120 0 120 0 6 0 0 05/06/29 No 05/06/29 50,000,000
8 JPMCB Weston I & II 12/21/18 02/01/19     116 0 120 4 1 0 0 01/01/29 No 01/01/29 48,350,000
9 GACC Moffett Towers II - Building V 03/08/19 05/06/19     119 0 120 1 6 0 0 04/06/29 Yes 06/06/34 42,500,000
10 GACC Newport Corporate Center 04/10/19 06/06/19     120 0 120 0 6 5 (One time only) 0 05/06/29 Yes 10/06/30 40,200,000
11 CREFI Western Digital R&D Campus 04/29/19 06/06/19     120 0 120 0 6 0 0 05/06/29 No 05/06/29 38,000,000
12 CREFI Lakeside Apartments 03/01/19 04/06/19     118 0 120 2 6 0 0 03/06/29 No 03/06/29 35,000,000
13 GACC Central Tower Office 04/26/19 06/06/19     120 0 120 0 6 0 0 05/06/29 No 05/06/29 34,300,000
14 CREFI Birch Landing Apartments 05/02/19 06/06/19     120 0 120 0 6 0 0 05/06/29 No 05/06/29 33,000,000

 

A-1-10

 

ANNEX A-1

 

                                   
                                   
        First   Partial IO Partial IO Loan Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD
Loan # Seller Property Name Note Date Payment Date Last IO Payment First P&I Payment Term  Amort I/O Period Seasoning Due Date  (Late Payment)  (Default) Maturity Date ARD Loan Mat Date Balance ($)
15 JPMCB Greenleaf at Howell 04/18/19 06/01/19 05/01/21 06/01/21 120 360 24 0 1 5 (Once per year) 0 05/01/29 No 05/01/29 22,989,110
16 GACC Arctic Glacier Portfolio 03/15/19 05/06/19     119 0 120 1 6 0 0 04/06/29 No 04/06/29 24,635,000
16.01 GACC Arctic Glacier - Menomonee                             3,067,022
16.02 GACC Arctic Glacier - West St. Paul                             2,743,281
16.03 GACC Arctic Glacier - Mississauga                             2,300,266
16.04 GACC Arctic Glacier - Fairport                             2,198,032
16.05 GACC Arctic Glacier - West Point                             1,635,745
16.06 GACC Arctic Glacier - Twin Oaks                             1,567,589
16.07 GACC Arctic Glacier - Newburgh                             1,363,121
16.08 GACC Arctic Glacier - Winnipeg                             1,175,692
16.09 GACC Arctic Glacier - Port Huron                             1,124,575
16.10 GACC Arctic Glacier - Ypsilanti                             1,124,575
16.11 GACC Arctic Glacier - Chatham                             971,224
16.12 GACC Arctic Glacier - Omaha                             868,989
16.13 GACC Arctic Glacier - Rapid City                             783,794
16.14 GACC Arctic Glacier - Grayling                             749,716
16.15 GACC Arctic Glacier - Belding                             749,716
16.16 GACC Arctic Glacier - Marshall                             596,365
16.17 GACC Arctic Glacier - Dubuque                             494,131
16.18 GACC Arctic Glacier - Lake Ozark                             477,092
16.19 GACC Arctic Glacier - Pierre                             221,507
16.20 GACC Arctic Glacier - Shelby                             218,099
16.21 GACC Arctic Glacier - Storm Lake                             204,468
17 JPMCB Hilton Melbourne 05/06/19 06/01/19     61 0 61 0 1 0 5 06/01/24 No 06/01/24 24,500,000
18 JPMCB Park Central Plaza I & II 04/11/19 06/01/19 05/01/20 06/01/20 84 360 12 0 1 0 0 05/01/26 No 05/01/26 21,680,629
19 GACC Infinity Park Apartments 02/22/19 04/06/19 03/06/21 04/06/21 118 324 24 2 6 5 (Once per 365 day period) 0 03/06/29 No 03/06/29 17,153,617
20 CREFI 57 East 11th Street 04/18/19 06/06/19     120 0 120 0 6 0 0 05/06/29 No 05/06/29 20,000,000
21 GACC Heartland Dental Medical Office Portfolio 10/26/18 12/06/18     114 354 0 6 6 0 0 11/06/28 No 11/06/28 16,810,084
21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive                             802,204
21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road                             277,548
21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road                             233,372
21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza                             227,711
21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street                             215,617
21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick's Drive                             183,188
21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220                             179,911
21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377                             170,609
21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway                             168,516
21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard                             156,324
21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive                             153,946
21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                             149,989
21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway                             145,317
21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street                             142,895
21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street                             142,845
21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                             141,639
21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard                             140,849
21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road                             139,572
21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place                             139,478
21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue                             138,592
21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road                             137,360
21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road                             133,346
21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road                             131,789
21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive                             129,947
21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard                             129,824
21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street                             128,966
21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway                             126,561
21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway                             125,995
21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway                             125,041
21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                             124,462
21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road                             123,268
21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive                             123,219
21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard                             123,130
21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way                             123,040
21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive                             121,691
21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard                             121,228
21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane                             120,338
21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road                             119,362
21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road                             119,344
21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                             119,326
21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane                             118,658
21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway                             118,095
21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road                             117,672
21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                             117,193
21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive                             117,079
21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47                             115,635
21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road                             114,952
21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road                             114,888
21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane                             114,038
21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50                             112,460
21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                             112,267
21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                             112,247
21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road                             112,157
21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road                             112,022
21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center                             110,825
21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue                             109,866
21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                             109,619
21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard                             109,020
21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                             108,932
21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue                             108,077
21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                             107,829
21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road                             107,827
21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                             107,766
21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road                             106,332
21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North                             106,130
21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                             105,682
21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                             105,416
21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44                             105,318
21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard                             105,013
21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway                             104,762
21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                             104,471
21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard                             104,038
21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West                             103,474
21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street                             103,328
21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441                             103,138
21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                             102,298
21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South                             101,597
21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                             100,312

 

A-1-11

 

ANNEX A-1

 

                                   
                                   
        First   Partial IO Partial IO Loan Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD
Loan # Seller Property Name Note Date Payment Date Last IO Payment First P&I Payment Term  Amort I/O Period Seasoning Due Date  (Late Payment)  (Default) Maturity Date ARD Loan Mat Date Balance ($)
21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard                             100,109
21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive                             99,339
21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street                             99,080
21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road                             98,997
21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                             98,971
21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place                             98,854
21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle                             98,811
21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North                             98,272
21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road                             97,783
21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive                             96,605
21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard                             96,513
21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road                             95,794
21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway                             95,637
21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70                             95,613
21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street                             93,472
21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road                             92,917
21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road                             92,099
21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard                             91,920
21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road                             90,576
21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway                             88,888
21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive                             86,053
21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard                             84,249
21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East                             83,810
21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road                             83,651
21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road                             83,507
21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive                             83,439
21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place                             83,409
21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road                             82,842
21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way                             81,636
21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard                             81,022
21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard                             80,195
21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                             80,166
21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court                             78,794
21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South                             77,880
21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue                             75,835
21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue                             75,635
21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue                             74,076
21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane                             72,917
21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue                             71,405
21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                             70,699
21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street                             70,011
21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway                             69,053
21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue                             67,799
21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place                             67,632
21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road                             66,502
21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street                             65,382
21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road                             65,378
21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street                             64,714
21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street                             64,540
21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street                             64,500
21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                             64,343
21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64                             63,767
21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009                             63,751
21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road                             63,038
21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road                             62,893
21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South                             62,524
21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6                             60,402
21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway                             58,261
21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard                             58,095
21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court                             58,093
21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17                             57,811
21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive                             56,271
21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East                             56,089
21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street                             55,615
21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue                             54,350
21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                             51,674
21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive                             51,341
21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road                             51,254
21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                             49,441
21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast                             47,548
21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                             46,869
21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North                             46,415
21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street                             46,102
21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway                             44,982
21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road                             43,948
21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street                             43,943
21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court                             41,273
21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                             41,148
21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza                             36,729
21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                             36,520
21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road                             36,449
21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue                             36,000
21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle                             35,955
21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street                             34,427
21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road                             33,953
21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9                             31,993
21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court                             31,944
21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street                             31,869
21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202                             31,731
21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5                             25,773
21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                             20,727
22 GACC Stonebrook Apartments Phase II 03/18/19 05/06/19 04/06/24 05/06/24 119 360 60 1 6 0 0 04/06/29 No 04/06/29 17,251,205
23 GACC Hawk View Industrial Park 05/08/19 06/06/19     121 360 0 0 6 5 (Twice per year) 0 06/06/29 No 06/06/29 14,157,490
24 CREFI Magnolia Hotel St. Louis 04/18/19 06/06/19     120 360 0 0 6 0 0 05/06/29 No 05/06/29 13,465,878
25 CREFI Augusta Self Storage Portfolio 04/17/19 06/06/19 05/06/22 06/06/22 120 360 36 0 6 0 0 05/06/29 No 05/06/29 13,468,923
25.01 CREFI Hollywood Storage - Evans                             8,102,161
25.02 CREFI Hollywood Storage - Augusta                             3,595,420
25.03 CREFI Hollywood Storage - Martinez                             1,771,342
26 GACC Clinton West 04/11/19 06/06/19 05/06/21 06/06/21 120 360 24 0 6 0 0 05/06/29 No 05/06/29 13,203,731
27 CREFI Residence Inn - Lynchburg 04/18/19 06/06/19     120 360 0 0 6 0 0 05/06/29 No 05/06/29 11,421,761
28 GACC IRG Moraine Industrial 05/02/19 06/06/19     120 360 0 0 6 0 0 05/06/29 No 05/06/29 11,130,099
29 GACC One Parkway North 04/26/19 06/06/19     60 300 0 0 6 0 0 05/06/24 No 05/06/24 11,166,803
30 GACC Pine Terrace Apartments 03/15/19 05/06/19     119 359 0 1 6 0 0 04/06/29 No 04/06/29 9,934,981
31 GACC Orchard Park Apartments 05/03/19 06/06/19     120 0 120 0 6 0 0 05/06/29 No 05/06/29 11,000,000
32 GACC Rockridge Plaza 04/23/19 06/06/19 05/06/22 06/06/22 120 360 36 0 6 0 0 05/06/29 No 05/06/29 9,275,651
33 CREFI Giant Hershey PA 05/02/19 06/06/19     120 0 120 0 6 0 0 05/06/29 No 05/06/29 10,400,000
34 CREFI 2211 West Camelback Road 04/18/19 06/06/19 05/06/21 06/06/21 120 360 24 0 6 0 0 05/06/29 No 05/06/29 7,738,066
35 GACC Pell City Portfolio 03/28/19 05/06/19     119 0 120 1 6 0 0 04/06/29 No 04/06/29 8,600,000
35.01 GACC Holiday Inn-Pell City                             4,472,000
35.02 GACC Hampton Inn-Pell City                             4,128,000
36 GACC 364 Bush 03/04/19 04/06/19     118 0 120 2 6 0 0 03/06/29 No 03/06/29 7,845,000
37 GACC 1731 15th Street 04/29/19 06/06/19     120 0 120 0 6 0 0 05/06/29 No 05/06/29 7,300,000
38 GACC Sunridge Apartments 04/29/19 06/06/19     120 360 0 0 6 0 0 05/06/29 No 05/06/29 4,378,376
39 GACC Alamo Drafthouse Cinema - Lubbock 02/22/19 04/06/19     118 0 120 2 6 0 0 03/06/29 No 03/06/29 5,000,000
40 CREFI Piney Green Food Lion 05/01/19 06/06/19     120 240 0 0 6 0 0 05/06/29 No 05/06/29 2,646,521

 

A-1-12

 

ANNEX A-1

 

            HISTORICAL FINANCIALS(14)
                                   
        Maturity Prepayment 2016 2016 2016 2017 2017 2017 2018 2018 2018 Most Recent Most Recent Most Recent
Loan # Seller Property Name   LTV % Provision (Payments) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)  Total Expenses ($) NOI ($)
1 GACC 3 Columbus Circle   45.4% L(26),Def(89),O(5) 50,161,202 14,968,652 35,192,550 50,952,874 16,254,125 34,698,749 57,324,235 17,233,200 40,091,035      
2 CREFI/JPMCB ILPT Hawaii Portfolio   45.2% L(27),DeforGrtr1%orYM(86),O(7) 71,594,513 16,049,950 55,544,563 73,911,499 17,034,145 56,877,354       76,428,806 18,588,609 57,840,197
2.001 CREFI/JPMCB 2810 Pukoloa Street                              
2.002 CREFI/JPMCB 1360 Pali Highway                              
2.003 CREFI/JPMCB 1001 Ahua Street                              
2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                              
2.005 CREFI/JPMCB 2850 Paa Street                              
2.006 CREFI/JPMCB 949 Mapunapuna Street                              
2.007 CREFI/JPMCB 2828 Paa Street                              
2.008 CREFI/JPMCB 80 Sand Island Access Road                              
2.009 CREFI/JPMCB 1030 Mapunapuna Street                              
2.010 CREFI/JPMCB 150 Puuhale Road                              
2.011 CREFI/JPMCB 2344 Pahounui Drive                              
2.012 CREFI/JPMCB 120 Sand Island Access Road                              
2.013 CREFI/JPMCB 1122 Mapunapuna Street                              
2.014 CREFI/JPMCB 2915 Kaihikapu Street                              
2.015 CREFI/JPMCB 819 Ahua Street                              
2.016 CREFI/JPMCB 2144 Auiki Street                              
2.017 CREFI/JPMCB 1027 Kikowaena Place                              
2.018 CREFI/JPMCB 1931 Kahai Street                              
2.019 CREFI/JPMCB 148 Mokauea Street                              
2.020 CREFI/JPMCB 2886 Paa Street                              
2.021 CREFI/JPMCB 2838 Kilihau Street                              
2.022 CREFI/JPMCB 803 Ahua Street                              
2.023 CREFI/JPMCB 220 Puuhale Road                              
2.024 CREFI/JPMCB 930 Mapunapuna Street                              
2.025 CREFI/JPMCB 2103 Kaliawa Street                              
2.026 CREFI/JPMCB 2969 Mapunapuna Place                              
2.027 CREFI/JPMCB 158 Sand Island Access Road                              
2.028 CREFI/JPMCB 1926 Auiki Street                              
2.029 CREFI/JPMCB 113 Puuhale Road                              
2.030 CREFI/JPMCB 2250 Pahounui Drive                              
2.031 CREFI/JPMCB 733 Mapunapuna Street                              
2.032 CREFI/JPMCB 761 Ahua Street                              
2.033 CREFI/JPMCB 918 Ahua Street                              
2.034 CREFI/JPMCB 180 Sand Island Access Road                              
2.035 CREFI/JPMCB 2829 Awaawaloa Street                              
2.036 CREFI/JPMCB 120 Mokauea Street                              
2.037 CREFI/JPMCB 2861 Mokumoa Street                              
2.038 CREFI/JPMCB 2826 Kaihikapu Street                              
2.039 CREFI/JPMCB 179 Sand Island Access Road                              
2.040 CREFI/JPMCB 855 Mapunapuna Street                              
2.041 CREFI/JPMCB 2308 Pahounui Drive                              
2.042 CREFI/JPMCB 619 Mapunapuna Street                              
2.043 CREFI/JPMCB 2846-A Awaawaloa Street                              
2.044 CREFI/JPMCB 238 Sand Island Access Road                              
2.045 CREFI/JPMCB 704 Mapunapuna Street                              
2.046 CREFI/JPMCB 120B Mokauea Street                              
2.047 CREFI/JPMCB 1150 Kikowaena Street                              
2.048 CREFI/JPMCB 2127 Auiki Street                              
2.049 CREFI/JPMCB 2810 Paa Street                              
2.050 CREFI/JPMCB 2841 Pukoloa Street                              
2.051 CREFI/JPMCB 1000 Mapunapuna Street                              
2.052 CREFI/JPMCB 2829 Pukoloa Street                              
2.053 CREFI/JPMCB 889 Ahua Street                              
2.054 CREFI/JPMCB 2819 Pukoloa Street                              
2.055 CREFI/JPMCB 1038 Kikowaena Place                              
2.056 CREFI/JPMCB 2965 Mokumoa Street                              
2.057 CREFI/JPMCB 850 Ahua Street                              
2.058 CREFI/JPMCB 1330 Pali Highway                              
2.059 CREFI/JPMCB 2865 Pukoloa Street                              
2.060 CREFI/JPMCB 2855 Pukoloa Street                              
2.061 CREFI/JPMCB 789 Mapunapuna Street                              
2.062 CREFI/JPMCB 2960 Mokumoa Street                              
2.063 CREFI/JPMCB 231B Sand Island Access Road                              
2.064 CREFI/JPMCB 2020 Auiki Street                              
2.065 CREFI/JPMCB 2857 Awaawaloa Street                              
2.066 CREFI/JPMCB 1050 Kikowaena Place                              
2.067 CREFI/JPMCB 2850 Mokumoa Street                              
2.068 CREFI/JPMCB 2840 Mokumoa Street                              
2.069 CREFI/JPMCB 2830 Mokumoa Street                              
2.070 CREFI/JPMCB 960 Mapunapuna Street                              
2.071 CREFI/JPMCB 125B Puuhale Road                              
2.072 CREFI/JPMCB 2809 Kaihikapu Street                              
2.073 CREFI/JPMCB 212 Mohonua Place                              
2.074 CREFI/JPMCB 692 Mapunapuna Street                              
2.075 CREFI/JPMCB 1024 Kikowaena Place                              
2.076 CREFI/JPMCB 669 Ahua Street                              
2.077 CREFI/JPMCB 215 Puuhale Road                              
2.078 CREFI/JPMCB 142 Mokauea Street                              
2.079 CREFI/JPMCB 2847 Awaawaloa Street                              
2.080 CREFI/JPMCB 2816 Awaawaloa Street                              
2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                              
2.082 CREFI/JPMCB 2864 Mokumoa Street                              
2.083 CREFI/JPMCB 770 Mapunapuna Street                              
2.084 CREFI/JPMCB 151 Puuhale Road                              
2.085 CREFI/JPMCB 207 Puuhale Road                              
2.086 CREFI/JPMCB 2970 Mokumoa Street                              
2.087 CREFI/JPMCB 2868 Kaihikapu Street                              
2.088 CREFI/JPMCB 2908 Kaihikapu Street                              
2.089 CREFI/JPMCB 2814 Kilihau Street                              
2.090 CREFI/JPMCB 759 Puuloa Road                              
2.091 CREFI/JPMCB 659 Puuloa Road                              
2.092 CREFI/JPMCB 667 Puuloa Road                              
2.093 CREFI/JPMCB 679 Puuloa Road                              
2.094 CREFI/JPMCB 689 Puuloa Road                              
2.095 CREFI/JPMCB 950 Mapunapuna Street                              
2.096 CREFI/JPMCB 822 Mapunapuna Street                              
2.097 CREFI/JPMCB 842 Mapunapuna Street                              
2.098 CREFI/JPMCB 214 Sand Island Access Road                              
2.099 CREFI/JPMCB 709 Ahua Street                              
2.100 CREFI/JPMCB 766 Mapunapuna Street                              
2.101 CREFI/JPMCB 830 Mapunapuna Street                              
2.102 CREFI/JPMCB 2855 Kaihikapu Street                              

 

A-1-13

 

ANNEX A-1

 

            HISTORICAL FINANCIALS(14)
                                   
        Maturity Prepayment 2016 2016 2016 2017 2017 2017 2018 2018 2018 Most Recent Most Recent Most Recent
Loan # Seller Property Name   LTV % Provision (Payments) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)  Total Expenses ($) NOI ($)
2.103 CREFI/JPMCB 865 Ahua Street                              
2.104 CREFI/JPMCB 852 Mapunapuna Street                              
2.105 CREFI/JPMCB 2906 Kaihikapu Street                              
2.106 CREFI/JPMCB 2879 Paa Street                              
2.107 CREFI/JPMCB 702 Ahua Street                              
2.108 CREFI/JPMCB 2864 Awaawaloa Street                              
2.109 CREFI/JPMCB 2819 Mokumoa Street - A                              
2.110 CREFI/JPMCB 2869 Mokumoa Street                              
2.111 CREFI/JPMCB 2819 Mokumoa Street - B                              
2.112 CREFI/JPMCB 228 Mohonua Place                              
2.113 CREFI/JPMCB 2264 Pahounui Drive                              
2.114 CREFI/JPMCB 808 Ahua Street                              
2.115 CREFI/JPMCB 2827 Kaihikapu Street                              
2.116 CREFI/JPMCB 697 Ahua Street                              
2.117 CREFI/JPMCB 2849 Kaihikapu Street                              
2.118 CREFI/JPMCB 2831 Awaawaloa Street                              
2.119 CREFI/JPMCB 2858 Kaihikapu Street                              
2.120 CREFI/JPMCB 2276 Pahounui Drive                              
2.121 CREFI/JPMCB 2806 Kaihikapu Street                              
2.122 CREFI/JPMCB 1052 Ahua Street                              
2.123 CREFI/JPMCB 2889 Mokumoa Street                              
2.124 CREFI/JPMCB 685 Ahua Street                              
2.125 CREFI/JPMCB 2839 Mokumoa Street                              
2.126 CREFI/JPMCB 94-240 Pupuole Street                              
2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                              
2.128 CREFI/JPMCB 719 Ahua Street                              
2.129 CREFI/JPMCB 2812 Awaawaloa Street                              
2.130 CREFI/JPMCB 2927 Mokumoa Street                              
2.131 CREFI/JPMCB 197 Sand Island Access Road                              
2.132 CREFI/JPMCB 2844 Kaihikapu Street                              
2.133 CREFI/JPMCB 2879 Mokumoa Street                              
2.134 CREFI/JPMCB 2135 Auiki Street                              
2.135 CREFI/JPMCB 855 Ahua Street                              
2.136 CREFI/JPMCB 2122 Kaliawa Street                              
2.137 CREFI/JPMCB 2831 Kaihikapu Street                              
2.138 CREFI/JPMCB 729 Ahua Street                              
2.139 CREFI/JPMCB 739 Ahua Street                              
2.140 CREFI/JPMCB 2833 Paa Street #2                              
2.141 CREFI/JPMCB 2833 Paa Street                              
2.142 CREFI/JPMCB 2815 Kaihikapu Street                              
2.143 CREFI/JPMCB 1062 Kikowaena Place                              
2.144 CREFI/JPMCB 673 Ahua Street                              
2.145 CREFI/JPMCB 2106 Kaliawa Street                              
2.146 CREFI/JPMCB 812 Mapunapuna Street                              
2.147 CREFI/JPMCB 2804 Kilihau Street                              
2.148 CREFI/JPMCB 525 North King Street                              
2.149 CREFI/JPMCB 204 Sand Island Access Road                              
2.150 CREFI/JPMCB 660 Ahua Street                              
2.151 CREFI/JPMCB 218 Mohonua Place                              
2.152 CREFI/JPMCB 125 Puuhale Road                              
2.153 CREFI/JPMCB 645 Ahua Street                              
2.154 CREFI/JPMCB 675 Mapunapuna Street                              
2.155 CREFI/JPMCB 659 Ahua Street                              
2.156 CREFI/JPMCB 1055 Ahua Street                              
2.157 CREFI/JPMCB 944 Ahua Street                              
2.158 CREFI/JPMCB 2019 Kahai Street                              
2.159 CREFI/JPMCB 2001 Kahai Street                              
2.160 CREFI/JPMCB 106 Puuhale Road                              
2.161 CREFI/JPMCB 2875 Paa Street                              
2.162 CREFI/JPMCB 1024 Mapunapuna Street                              
2.163 CREFI/JPMCB 2760 Kamehameha Highway                              
2.164 CREFI/JPMCB 2635 Waiwai Loop A                              
2.165 CREFI/JPMCB 2635 Waiwai Loop B                              
2.166 CREFI/JPMCB 2836 Awaawaloa Street                              
2.167 CREFI/JPMCB 609 Ahua Street                              
2.168 CREFI/JPMCB 905 Ahua Street                              
2.169 CREFI/JPMCB 2110 Auiki Street                              
2.170 CREFI/JPMCB 140 Puuhale Road                              
2.171 CREFI/JPMCB 2139 Kaliawa Street                              
2.172 CREFI/JPMCB 231 Sand Island Access Road                              
2.173 CREFI/JPMCB 2140 Kaliawa Street                              
2.174 CREFI/JPMCB 33 South Vineyard Boulevard                              
2.175 CREFI/JPMCB 970 Ahua Street                              
2.176 CREFI/JPMCB 960 Ahua Street                              
2.177 CREFI/JPMCB 1045 Mapunapuna Street                              
2.178 CREFI/JPMCB 165 Sand Island Access Road                              
2.179 CREFI/JPMCB 2839 Kilihau Street                              
2.180 CREFI/JPMCB 2829 Kilihau Street                              
2.181 CREFI/JPMCB 2833 Kilihau Street                              
2.182 CREFI/JPMCB 2821 Kilihau Street                              
2.183 CREFI/JPMCB 2808 Kam Highway                              
2.184 CREFI/JPMCB 2815 Kilihau Street                              
2.185 CREFI/JPMCB 2850 Awaawaloa Street                              
2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                              
3 GACC 59 Maiden Lane   41.7% L(24),Def(91),O(5) 48,095,168 24,906,930 23,188,238 50,439,845 25,680,902 24,758,943 50,521,282 25,369,149 25,152,133 50,847,575 26,006,945 24,840,630
4 GACC 101 California   35.9% L(26),YM(87),O(7) 68,835,502 27,535,387 41,300,115 79,428,927 28,767,057 50,661,870 85,549,925 28,987,593 56,562,332      
5 JPMCB SWVP Portfolio   59.6% L(24),Def(92),O(4) 62,713,333 41,323,117 21,390,216 66,365,215 43,211,736 23,153,479 66,729,172 43,480,214 23,248,958 67,602,311 43,879,064 23,723,247
5.01 JPMCB InterContinental       27,835,636 18,421,768 9,413,868 30,980,767 19,766,718 11,214,049 31,180,753 19,795,133 11,385,620 32,071,611 20,134,221 11,937,390
5.02 JPMCB DoubleTree Sunrise       13,606,627 9,190,246 4,416,381 14,245,690 9,631,768 4,613,922 14,475,487 9,819,873 4,655,614 14,545,915 9,864,856 4,681,059
5.03 JPMCB DoubleTree Charlotte       10,919,964 6,608,916 4,311,048 10,767,997 6,684,584 4,083,413 10,311,960 6,543,660 3,768,300 10,215,358 6,532,670 3,682,688
5.04 JPMCB DoubleTree RTP       10,351,106 7,102,187 3,248,919 10,370,761 7,128,666 3,242,095 10,760,972 7,321,548 3,439,424 10,769,427 7,347,317 3,422,110
6 CREFI Arbor Hotel Portfolio   60.7% L(24),Def(31),O(5) 35,774,599 21,661,944 14,112,655 35,305,907 21,813,800 13,492,108 34,813,305 21,905,301 12,908,005 34,282,620 21,712,418 12,570,203
6.01 CREFI Residence Inn Salt Lake City       7,617,592 4,666,993 2,950,599 8,193,314 5,013,347 3,179,967 7,641,576 4,837,365 2,804,210 7,518,739 4,770,507 2,748,232
6.02 CREFI Hampton Inn Santa Barbara       5,844,574 3,360,378 2,484,195 5,951,787 3,336,176 2,615,611 5,769,029 3,259,404 2,509,625 5,751,583 3,251,985 2,499,598
6.03 CREFI Hampton Inn Bloomington       6,320,555 3,730,221 2,590,334 5,659,668 3,713,309 1,946,360 6,267,060 4,018,094 2,248,966 6,062,210 3,968,812 2,093,398
6.04 CREFI Hampton Inn Norwood       5,994,811 3,770,746 2,224,065 6,011,779 3,754,126 2,257,653 5,664,136 3,712,542 1,951,595 5,638,173 3,685,370 1,952,803
6.05 CREFI Springhill Suites Bloomington       5,199,840 3,179,536 2,020,304 4,780,681 3,077,624 1,703,057 5,001,050 3,190,301 1,810,750 4,830,813 3,172,214 1,658,599
6.06 CREFI Hyatt Place Arlington       4,797,227 2,954,068 1,843,158 4,708,678 2,919,218 1,789,460 4,470,454 2,887,595 1,582,859 4,481,102 2,863,529 1,617,573
7 CREFI Green Hills Corporate Center   63.4% L(24),Def(92),O(4) 12,073,477 4,788,740 7,284,736 12,168,486 4,849,877 7,318,610 11,840,397 4,878,385 6,962,013 11,731,288 4,879,690 6,851,599
8 JPMCB Weston I & II   63.4% L(25),Grtr1%orYM(91),O(4) 6,052,574 2,387,421 3,665,153 6,750,259 2,403,695 4,346,564 6,900,762 2,422,095 4,478,667 7,005,269 2,284,723 4,720,546
9 GACC Moffett Towers II - Building V   42.5% L(24),Grtr1%orYM(1),DeforGrtr1%orYM(88),O(7)                        
10 GACC Newport Corporate Center   34.5% L(24),Def(89),O(7) 34,279,904 10,460,300 23,819,604 34,718,517 10,077,187 24,641,331 32,840,915 9,091,557 23,749,358      
11 CREFI Western Digital R&D Campus   64.8% L(24),DeforGrtr1%orYM(90),O(6)                        
12 CREFI Lakeside Apartments   69.0% L(26),Def(90),O(4) 8,701,240 3,329,432 5,371,808 8,975,417 3,312,680 5,662,737 9,226,770 3,368,319 5,858,451 9,233,639 3,379,859 5,853,780
13 GACC Central Tower Office   52.6% L(24),Def(89),O(7) 2,719,236 2,180,042 539,194 7,707,011 2,507,075 5,199,935 12,251,083 3,156,008 9,095,076      
14 CREFI Birch Landing Apartments   57.5% L(24),Def(93),O(3) 5,057,357 2,643,627 2,413,730 5,553,046 2,931,509 2,621,537 6,034,961 2,900,490 3,134,471 6,116,217 2,896,008 3,220,209

 

A-1-14

 

ANNEX A-1

 

            HISTORICAL FINANCIALS(14)
                                   
        Maturity Prepayment 2016 2016 2016 2017 2017 2017 2018 2018 2018 Most Recent Most Recent Most Recent
Loan # Seller Property Name   LTV % Provision (Payments) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)  Total Expenses ($) NOI ($)
15 JPMCB Greenleaf at Howell   60.3% L(37),Grtr1%orYM(79),O(4)             4,309,577 1,144,819 3,164,758      
16 GACC Arctic Glacier Portfolio   64.8% L(23),Grtr1%orYM(2),DeforGrtr1%orYM(90),O(5)                        
16.01 GACC Arctic Glacier - Menomonee                              
16.02 GACC Arctic Glacier - West St. Paul                              
16.03 GACC Arctic Glacier - Mississauga                              
16.04 GACC Arctic Glacier - Fairport                              
16.05 GACC Arctic Glacier - West Point                              
16.06 GACC Arctic Glacier - Twin Oaks                              
16.07 GACC Arctic Glacier - Newburgh                              
16.08 GACC Arctic Glacier - Winnipeg                              
16.09 GACC Arctic Glacier - Port Huron                              
16.10 GACC Arctic Glacier - Ypsilanti                              
16.11 GACC Arctic Glacier - Chatham                              
16.12 GACC Arctic Glacier - Omaha                              
16.13 GACC Arctic Glacier - Rapid City                              
16.14 GACC Arctic Glacier - Grayling                              
16.15 GACC Arctic Glacier - Belding                              
16.16 GACC Arctic Glacier - Marshall                              
16.17 GACC Arctic Glacier - Dubuque                              
16.18 GACC Arctic Glacier - Lake Ozark                              
16.19 GACC Arctic Glacier - Pierre                              
16.20 GACC Arctic Glacier - Shelby                              
16.21 GACC Arctic Glacier - Storm Lake                              
17 JPMCB Hilton Melbourne   64.8% L(26),Grtr1%orYM(29),O(6) 10,145,291 8,047,254 2,098,037 11,430,376 8,526,572 2,903,804 12,439,681 8,956,600 3,483,081 12,320,065 8,996,799 3,323,266
18 JPMCB Park Central Plaza I & II   65.1% L(24),Def(57),O(3) 3,636,608 1,611,381 2,025,227 3,637,736 1,697,497 1,940,239 3,603,425 1,674,916 1,928,509      
19 GACC Infinity Park Apartments   58.7% L(26),Def(90),O(4) 758,666 656,630 102,037 3,091,969 1,093,033 1,998,936 3,616,496 1,150,019 2,466,477 3,669,915 1,219,143 2,450,773
20 CREFI 57 East 11th Street   59.8% L(24),DeforGrtr1%orYM(90),O(6)                        
21 GACC Heartland Dental Medical Office Portfolio   46.6% L(12),Grtr1%orYM(104),O(4) 17,386,169 3,426,047 13,960,122 21,166,775 3,738,057 17,428,719       24,897,214 4,445,794 20,451,419
21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive       1,203,371 141,524 1,061,847 1,200,840 110,612 1,090,228       1,227,088 98,228 1,128,860
21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road       315,967 83,290 232,677 412,979 83,684 329,295       462,144 113,134 349,009
21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road             226,433 23,908 202,525       289,431 37,530 251,900
21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza       448,812 149,506 299,306 450,150 143,743 306,407       394,677 163,334 231,344
21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street       288,748 76,696 212,052 283,172 62,339 220,833       306,328 66,854 239,474
21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick's Drive       270,900 33,931 236,970 268,602 27,827 240,775       275,169 30,991 244,178
21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220       320,336 85,709 234,627 342,249 103,312 238,938       337,203 95,821 241,382
21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377       249,229 51,063 198,166 242,778 40,488 202,290       246,218 34,720 211,498
21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway       263,066 50,755 212,311 262,803 48,577 214,225       254,702 49,184 205,518
21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard       253,330 48,293 205,037 248,816 40,191 208,625       246,944 42,726 204,218
21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive       293,889 74,050 219,839 268,131 43,897 224,233       272,943 43,666 229,278
21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                         0 851 -851
21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway       133,653 49,588 84,065 234,512 53,006 181,506       244,564 61,136 183,428
21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street       195,197 19,872 175,325 193,276 15,118 178,158       199,511 24,918 174,593
21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street       203,002 23,682 179,320 196,965 13,838 183,127       201,143 11,435 189,708
21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                         105,786 1,230 104,556
21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard       229,809 52,950 176,859 231,027 51,460 179,567       241,410 58,107 183,303
21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road       227,157 53,467 173,689 232,228 56,797 175,431       229,389 58,490 170,899
21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place       204,830 38,033 166,796 212,097 41,896 170,200       210,559 36,146 174,413
21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue       44,953 16,595 28,358 186,641 15,995 170,646       196,308 24,308 171,999
21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road       223,712 59,142 164,570 229,123 59,463 169,660       236,265 71,351 164,914
21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road       184,327 23,396 160,931 188,304 23,247 165,058       194,012 24,446 169,565
21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road       174,556 29,462 145,094 188,446 33,334 155,112       201,803 35,269 166,534
21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive       175,425 41,318 134,108 164,891 40,093 124,799       168,386 27,721 140,665
21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard       171,182 39,942 131,240 217,631 45,697 171,933       208,366 52,545 155,821
21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street       147,485 19,477 128,008 200,542 30,467 170,075       243,486 65,610 177,876
21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway       54,201 10,171 44,030 131,668 60,058 71,610       133,856 48,019 85,836
21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway             191,211 22,426 168,785       268,704 37,856 230,848
21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway       66,008 26,427 39,581 141,126 35,987 105,139       187,090 50,565 136,525
21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                         149,840 8,928 140,912
21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road       91,477 18,556 72,920 142,849 31,976 110,874       192,483 39,666 152,816
21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive       175,089 48,409 126,680 208,428 48,197 160,232       217,862 46,082 171,780
21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard       194,830 58,977 135,853 192,745 62,959 129,786       200,527 50,336 150,191
21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way       192,279 40,209 152,069 188,296 33,123 155,173       190,458 26,642 163,815
21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive             179,247 20,497 158,750       240,276 23,056 217,219
21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard       188,087 40,859 147,228 182,278 32,046 150,232       187,774 34,730 153,043
21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane             131,349 14,486 116,863       245,787 27,822 217,965
21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road       61,059 15,402 45,657 140,732 34,829 105,904       182,612 38,230 144,382
21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road       204,722 47,756 156,965 196,604 36,050 160,554       202,850 33,847 169,003
21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                         0 18 -18
21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane       187,570 42,056 145,514 176,269 27,844 148,425       180,465 32,344 148,122
21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway       174,717 22,651 152,065 175,028 21,383 153,644       177,841 27,826 150,015
21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road       176,171 34,222 141,948 184,964 40,256 144,708       189,842 33,483 156,360
21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                         152,017 17,922 134,095
21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive       70,618 12,140 58,477 116,076 22,140 93,936       180,979 31,867 149,112
21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47             227,140 15,448 211,692       241,772 26,237 215,535
21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road             130,852 14,094 116,758       161,443 21,110 140,333
21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road       178,555 52,559 125,996 178,353 48,558 129,796       182,153 41,439 140,713
21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane       201,401 38,310 163,090 193,876 33,906 159,970       142,124 41,992 100,133
21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50             157,204 29,123 128,081       241,480 50,298 191,183
21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                         170,294 29,235 141,058
21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                         85,220 10,149 75,071
21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road       46,418 13,318 33,100 126,765 30,130 96,635       177,326 37,821 139,505
21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road       174,709 34,365 140,344 177,070 35,449 141,621       177,645 35,262 142,383
21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center       136,949 19,540 117,410 126,646 20,890 105,757       130,472 25,371 105,100
21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue       155,382 18,395 136,987 158,807 19,025 139,782       161,964 21,649 140,315
21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                         0 2,517 -2,517
21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard       180,469 44,549 135,919 189,513 48,714 140,799       186,664 43,712 142,952
21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                         25,443 9,580 15,863
21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue       188,925 41,683 147,242 186,394 37,782 148,612       183,362 41,246 142,116
21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                         127,968 12,450 115,518
21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road       151,429 22,295 129,134 144,880 13,163 131,717       147,803 13,611 134,193
21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                         86,483 28,475 58,008
21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road       173,091 36,071 137,020 173,788 35,073 138,715       182,173 34,965 147,208
21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North       161,269 29,942 131,326 160,098 26,412 133,686       149,011 25,760 123,250
21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                         227,796 33,983 193,813
21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                         95,258 10,168 85,091
21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44       46,947 14,595 32,352 58,980 16,954 42,026       113,435 62,593 50,842
21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard       156,286 24,301 131,985 161,861 27,972 133,889       166,118 24,216 141,902
21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway             79,957 1,957 78,000       184,016 5,029 178,986
21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                         146,265 47,039 99,226
21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard       87,137 23,441 63,696 163,347 34,856 128,491       165,066 32,940 132,127
21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West       45,068 12,138 32,930 84,884 13,049 71,835       95,843 25,283 70,559
21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street             214,043 20,504 193,539       229,409 40,307 189,102
21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441       150,817 27,979 122,838 146,267 20,922 125,345       149,878 21,119 128,759
21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                         150,432 14,181 136,251
21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South             106,978 7,878 99,099       216,962 10,384 206,578
21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                         1,532 14,638 -13,106

 

A-1-15

 

ANNEX A-1

 

            HISTORICAL FINANCIALS(14)
                                   
        Maturity Prepayment 2016 2016 2016 2017 2017 2017 2018 2018 2018 Most Recent Most Recent Most Recent
Loan # Seller Property Name   LTV % Provision (Payments) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)  Total Expenses ($) NOI ($)
21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard       157,609 36,491 121,118 157,005 33,007 123,998       154,074 23,010 131,064
21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive             146,715 30,650 116,065       165,325 27,558 137,767
21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street       108,580 28,662 79,918 111,521 29,732 81,789       129,020 25,588 103,431
21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road       151,236 21,654 129,582 153,615 21,434 132,181       156,457 30,691 125,767
21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                         119,272 379 118,893
21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place       260,411 68,152 192,259 254,943 60,596 194,347       273,318 50,102 223,215
21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle       129,208 9,074 120,135 132,964 10,377 122,587       135,611 11,127 124,483
21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North       133,802 18,131 115,671 132,620 14,636 117,985       135,887 12,714 123,173
21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road       178,390 58,055 120,335 182,026 56,692 125,333       184,745 37,898 146,847
21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive       146,814 25,318 121,496 150,065 23,688 126,377       144,048 37,288 106,761
21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard       66,667 14,787 51,880 135,969 21,532 114,437       146,504 19,009 127,495
21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road       125,756 11,519 114,237 127,115 10,595 116,521       129,649 9,484 120,166
21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway             151,402 2,812 148,590       187,988 10,001 177,987
21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70       142,324 29,712 112,612 139,690 24,190 115,500       143,827 24,036 119,792
21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street       164,989 47,463 117,527 159,542 39,079 120,462       163,191 39,414 123,777
21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road       251,181 14,211 236,970 257,593 14,699 242,894       144,561 14,279 130,282
21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road       129,036 15,190 113,846 145,950 29,827 116,123       149,898 30,141 119,757
21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard       130,733 20,383 110,350 133,203 20,313 112,890       136,713 21,309 115,404
21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road       121,718 11,741 109,977 133,102 20,861 112,241       136,121 20,895 115,226
21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway       117,135 11,815 105,320 117,423 9,470 107,953       119,825 12,118 107,708
21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive       161,340 20,048 141,293 163,633 17,971 145,663       170,302 20,105 150,196
21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard       130,101 27,452 102,649 132,509 27,807 104,702       134,848 27,391 107,458
21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East       152,602 45,203 107,400 162,402 53,360 109,042       163,917 58,462 105,455
21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road       116,989 14,774 102,216 119,599 14,979 104,620       122,098 14,609 107,490
21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road             17,437   17,437       132,271 13,504 118,768
21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive       125,525 28,322 97,203 120,941 21,246 99,695       124,326 23,392 100,934
21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place       121,988 16,171 105,818 124,331 15,867 108,463       109,206 16,260 92,946
21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road       114,501 15,662 98,839 116,493 15,183 101,310       120,395 14,389 106,006
21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way             25,850   25,850       125,938 16,558 109,380
21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard       125,143 26,268 98,875 117,242 15,895 101,347       114,720 10,869 103,851
21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard       119,397 38,709 80,688 121,757 38,830 82,927       126,494 57,086 69,408
21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                         34,891 0 34,891
21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court       118,013 22,580 95,433 131,714 36,065 95,649       120,847 30,571 90,277
21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South       113,301 17,821 95,480 114,299 16,371 97,928       117,629 18,190 99,439
21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue       132,204 43,142 89,062 133,622 42,334 91,288       139,218 39,919 99,299
21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue       114,297 25,015 89,282 118,499 24,157 94,342       119,349 23,462 95,887
21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue       114,135 21,042 93,094 117,360 21,999 95,361       121,391 22,277 99,114
21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane       66,964 7,347 59,617 70,854 11,378 59,476       88,104 31,172 56,932
21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue       36,454 1,541 34,913 113,049 19,464 93,585       126,159 57,186 68,973
21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                         71,079 15,939 55,140
21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street       106,125 26,700 79,425 104,852 30,735 74,117       108,249 22,696 85,553
21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway       103,170 19,177 83,993 103,015 16,921 86,093       106,019 18,690 87,329
21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue       114,637 20,524 94,114 126,421 29,719 96,702       120,578 20,545 100,033
21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place             48,947 12,531 36,417       114,554 16,299 98,256
21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road       108,616 15,758 92,858 110,892 15,712 95,180       106,322 16,369 89,953
21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street       102,245 24,867 77,378 103,406 23,706 79,699       106,123 22,974 83,149
21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road       92,832 14,180 78,652 97,515 16,846 80,668       97,487 18,231 79,256
21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street       106,453 24,055 82,398 98,685 14,227 84,458       101,067 13,213 87,854
21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street       115,891 31,652 84,239 119,117 30,104 89,013       119,318 25,741 93,578
21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street       95,756 18,131 77,625 99,382 19,966 79,416       105,668 21,760 83,909
21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                         39,435 241 39,193
21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64       95,241 20,078 75,163 96,522 17,637 78,884       99,265 21,717 77,548
21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009       94,909 17,698 77,211 96,238 17,096 79,142       98,908 16,962 81,946
21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road       93,808 19,726 74,082 94,889 17,265 77,625       98,111 17,004 81,108
21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road       91,685 11,028 80,658 93,640 10,915 82,726       96,495 20,334 76,162
21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South       6,365   6,365 85,493 8,959 76,534       88,014 9,110 78,904
21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6       88,591 14,176 74,415 88,648 12,373 76,275       90,723 12,452 78,271
21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway       82,321 14,621 67,699 83,365 13,634 69,730       87,555 13,382 74,174
21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard       109,101 16,726 92,376 106,748 13,088 93,660       111,493 21,052 90,442
21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court       90,291 7,386 82,905 92,278 7,301 84,978       93,785 7,226 86,559
21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17             35,969 1,093 34,876       79,557 9,134 70,423
21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive       33,949   33,949 76,368 7,621 68,747       78,889 6,655 72,233
21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East       79,941 16,464 63,477 75,495 10,055 65,440       77,065 11,518 65,548
21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street             28,962 2,986 25,975       66,750 19,956 46,794
21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue       92,463 22,247 70,216 90,560 18,447 72,113       92,189 20,297 71,892
21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                         86,258 10,933 75,325
21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive       67,691 13,192 54,499 78,322 11,561 66,761       81,927 13,112 68,816
21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road             27,227   27,227       77,529 4,304 73,225
21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                         7,666 6,326 1,341
21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast       109,784 34,973 74,811 109,792 30,069 79,723       113,486 33,066 80,420
21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                         26,300 870 25,430
21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North       17,594 1,136 16,459 80,963 20,520 60,443       82,948 19,027 63,922
21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street       67,889 9,929 57,960 76,295 16,886 59,409       78,697 17,584 61,113
21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway             49,648 7,496 42,152       76,928 8,648 68,280
21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road             22,773 120 22,653       64,031 7,714 56,317
21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street       62,379 6,933 55,447 63,450 6,617 56,833       66,106 6,390 59,716
21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court             43,759 9,716 34,043       69,963 14,693 55,270
21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                         13,012 396 12,616
21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza       51,166 4,146 47,021 59,268 11,071 48,196       61,112 12,981 48,131
21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                              
21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road       51,908 6,696 45,212 59,379 13,679 45,701       53,685 4,974 48,711
21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue       53,147 8,147 45,000 53,930 7,805 46,125       55,431 7,433 47,998
21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle             39,779 4,679 35,100       53,276 5,253 48,022
21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street       37,318 4,673 32,645 39,246 5,785 33,461       40,608 5,072 35,535
21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road       51,850 8,903 42,947 59,989 15,969 44,021       54,139 15,584 38,555
21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9       117,103 8,279 108,824 118,902 7,902 111,001       121,661 12,783 108,878
21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court       14,438 891 13,547 42,343 12,069 30,274       47,753 11,552 36,202
21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street       16,838   16,838 45,255 4,424 40,831       46,725 5,801 40,925
21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202       49,871 9,102 40,769 47,632 5,844 41,788       48,743 5,052 43,691
21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5       39,642 7,344 32,298 38,153 4,705 33,449       39,354 4,580 34,773
21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                         29,126 5,976 23,150
22 GACC Stonebrook Apartments Phase II   61.7% L(25),Def(90),O(5)                   1,002,442 165,282 837,160
23 GACC Hawk View Industrial Park   49.1% L(24),Def(92),O(5)             2,112,966 140,263 1,972,703      
24 CREFI Magnolia Hotel St. Louis   51.8% L(24),Def(92),O(4) 7,409,071 6,282,503 1,126,568 8,342,829 6,670,264 1,672,565 9,334,104 6,949,345 2,384,759 9,365,117 7,031,671 2,333,446
25 CREFI Augusta Self Storage Portfolio   60.7% L(24),Def(92),O(4) 1,693,554 627,531 1,066,023 1,775,539 655,128 1,120,411       2,045,541 680,441 1,365,100
25.01 CREFI Hollywood Storage - Evans                              
25.02 CREFI Hollywood Storage - Augusta                              
25.03 CREFI Hollywood Storage - Martinez                              
26 GACC Clinton West   64.9% L(24),Def(92),O(4)                   1,226,469 518,287 708,182
27 CREFI Residence Inn - Lynchburg   54.4% L(24),Def(92),O(4)                   3,588,275 1,915,817 1,672,458
28 GACC IRG Moraine Industrial   61.2% L(24),Def(92),O(4)       1,754,231 1,042,617 711,614 2,005,063 1,083,182 921,881      
29 GACC One Parkway North   66.1% L(24),Def(31),O(5)       3,427,279 2,901,418 525,862 7,361,458 5,225,061 2,136,398 7,367,201 5,102,309 2,264,892
30 GACC Pine Terrace Apartments   55.2% L(25),Def(91),O(4) 2,642,322 1,600,079 1,042,242 2,622,831 1,667,431 955,400 2,788,562 1,602,130 1,186,432 2,799,516 1,588,738 1,210,778
31 GACC Orchard Park Apartments   58.8% L(36),Grtr2%orYM(77),O(7) 1,330,183 563,623 766,560 1,418,065 596,486 821,579 1,415,437 599,559 815,878 1,432,176 593,182 838,994
32 GACC Rockridge Plaza   62.7% L(24),Def(91),O(5) 1,412,409 359,547 1,052,862 1,334,703 396,431 938,273 1,300,906 404,820 896,086      
33 CREFI Giant Hershey PA   55.0% L(24),Def(93),O(3) 1,344,200 21,575 1,322,625 1,344,200 20,146 1,324,054 1,344,200 21,043 1,323,157 1,344,200 21,043 1,323,157
34 CREFI 2211 West Camelback Road   55.7% L(24),Def(92),O(4)             1,318,066 579,411 738,655      
35 GACC Pell City Portfolio   57.3% L(24),Grtr1%orYM(92),O(4) 3,772,285 2,565,565 1,206,720 4,020,324 2,609,312 1,411,012       4,087,529 2,668,004 1,419,526
35.01 GACC Holiday Inn-Pell City       1,863,464 1,273,120 590,344 2,007,429 1,351,163 656,266       2,041,510 1,392,747 648,763
35.02 GACC Hampton Inn-Pell City       1,908,821 1,292,445 616,376 2,012,895 1,258,149 754,746       2,046,019 1,275,257 770,763
36 GACC 364 Bush   58.5% L(26),Def(89),O(5) 552,440 125,699 426,741 552,440 123,497 428,943 279,927 88,235 191,691 772,052 72,016 700,036
37 GACC 1731 15th Street   60.8% L(24),Def(91),O(5) 662,349 369,783 292,566 776,064 382,925 393,139 385,891 175,929 209,962 738,314 375,715 362,599
38 GACC Sunridge Apartments   53.4% L(24),Def(92),O(4) 3,034,827 2,160,800 874,027 2,842,286 2,308,543 533,742 2,854,507 2,295,674 558,834      
39 GACC Alamo Drafthouse Cinema - Lubbock   52.6% L(26),Def(89),O(5)                        
40 CREFI Piney Green Food Lion   38.9% L(24),Def(92),O(4) 717,926 222,222 495,704 751,690 221,396 530,294 696,010 220,474 475,536 679,546 233,093 446,454

 

A-1-16

 

ANNEX A-1

 

        UW                          
        Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease Franchise
Loan # Seller Property Name As of Occupancy % Revenues ($) Expenses ($) NOI ($)  Items ($) NCF ($)  NOI DSCR DSCR Debt Yield %  Debt Yield % Title Type  Expiration  Extension Terms Expiration Date
1 GACC 3 Columbus Circle   97.9% 79,416,007 18,918,555 60,497,452 3,903,373 56,594,080 3.11 2.91 12.3% 11.5% Fee      
2 CREFI/JPMCB ILPT Hawaii Portfolio 10/31/18 100.0% 86,985,222 18,221,433 68,763,789 557,900 68,205,889 2.42 2.40 10.6% 10.5% Fee      
2.001 CREFI/JPMCB 2810 Pukoloa Street                       Fee      
2.002 CREFI/JPMCB 1360 Pali Highway                       Fee      
2.003 CREFI/JPMCB 1001 Ahua Street                       Fee      
2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                       Fee      
2.005 CREFI/JPMCB 2850 Paa Street                       Fee      
2.006 CREFI/JPMCB 949 Mapunapuna Street                       Fee      
2.007 CREFI/JPMCB 2828 Paa Street                       Fee      
2.008 CREFI/JPMCB 80 Sand Island Access Road                       Fee      
2.009 CREFI/JPMCB 1030 Mapunapuna Street                       Fee      
2.010 CREFI/JPMCB 150 Puuhale Road                       Fee      
2.011 CREFI/JPMCB 2344 Pahounui Drive                       Fee      
2.012 CREFI/JPMCB 120 Sand Island Access Road                       Fee      
2.013 CREFI/JPMCB 1122 Mapunapuna Street                       Fee      
2.014 CREFI/JPMCB 2915 Kaihikapu Street                       Fee      
2.015 CREFI/JPMCB 819 Ahua Street                       Fee      
2.016 CREFI/JPMCB 2144 Auiki Street                       Fee      
2.017 CREFI/JPMCB 1027 Kikowaena Place                       Fee      
2.018 CREFI/JPMCB 1931 Kahai Street                       Fee      
2.019 CREFI/JPMCB 148 Mokauea Street                       Fee      
2.020 CREFI/JPMCB 2886 Paa Street                       Fee      
2.021 CREFI/JPMCB 2838 Kilihau Street                       Fee      
2.022 CREFI/JPMCB 803 Ahua Street                       Fee      
2.023 CREFI/JPMCB 220 Puuhale Road                       Fee      
2.024 CREFI/JPMCB 930 Mapunapuna Street                       Fee      
2.025 CREFI/JPMCB 2103 Kaliawa Street                       Fee      
2.026 CREFI/JPMCB 2969 Mapunapuna Place                       Fee      
2.027 CREFI/JPMCB 158 Sand Island Access Road                       Fee      
2.028 CREFI/JPMCB 1926 Auiki Street                       Fee      
2.029 CREFI/JPMCB 113 Puuhale Road                       Fee      
2.030 CREFI/JPMCB 2250 Pahounui Drive                       Fee      
2.031 CREFI/JPMCB 733 Mapunapuna Street                       Fee      
2.032 CREFI/JPMCB 761 Ahua Street                       Fee      
2.033 CREFI/JPMCB 918 Ahua Street                       Fee      
2.034 CREFI/JPMCB 180 Sand Island Access Road                       Fee      
2.035 CREFI/JPMCB 2829 Awaawaloa Street                       Fee      
2.036 CREFI/JPMCB 120 Mokauea Street                       Fee      
2.037 CREFI/JPMCB 2861 Mokumoa Street                       Fee      
2.038 CREFI/JPMCB 2826 Kaihikapu Street                       Fee      
2.039 CREFI/JPMCB 179 Sand Island Access Road                       Fee      
2.040 CREFI/JPMCB 855 Mapunapuna Street                       Fee      
2.041 CREFI/JPMCB 2308 Pahounui Drive                       Fee      
2.042 CREFI/JPMCB 619 Mapunapuna Street                       Fee      
2.043 CREFI/JPMCB 2846-A Awaawaloa Street                       Fee      
2.044 CREFI/JPMCB 238 Sand Island Access Road                       Fee      
2.045 CREFI/JPMCB 704 Mapunapuna Street                       Fee      
2.046 CREFI/JPMCB 120B Mokauea Street                       Fee      
2.047 CREFI/JPMCB 1150 Kikowaena Street                       Fee      
2.048 CREFI/JPMCB 2127 Auiki Street                       Fee      
2.049 CREFI/JPMCB 2810 Paa Street                       Fee      
2.050 CREFI/JPMCB 2841 Pukoloa Street                       Fee      
2.051 CREFI/JPMCB 1000 Mapunapuna Street                       Fee      
2.052 CREFI/JPMCB 2829 Pukoloa Street                       Fee      
2.053 CREFI/JPMCB 889 Ahua Street                       Fee      
2.054 CREFI/JPMCB 2819 Pukoloa Street                       Fee      
2.055 CREFI/JPMCB 1038 Kikowaena Place                       Fee      
2.056 CREFI/JPMCB 2965 Mokumoa Street                       Fee      
2.057 CREFI/JPMCB 850 Ahua Street                       Fee      
2.058 CREFI/JPMCB 1330 Pali Highway                       Fee      
2.059 CREFI/JPMCB 2865 Pukoloa Street                       Fee      
2.060 CREFI/JPMCB 2855 Pukoloa Street                       Fee      
2.061 CREFI/JPMCB 789 Mapunapuna Street                       Fee      
2.062 CREFI/JPMCB 2960 Mokumoa Street                       Fee      
2.063 CREFI/JPMCB 231B Sand Island Access Road                       Fee      
2.064 CREFI/JPMCB 2020 Auiki Street                       Fee      
2.065 CREFI/JPMCB 2857 Awaawaloa Street                       Fee      
2.066 CREFI/JPMCB 1050 Kikowaena Place                       Fee      
2.067 CREFI/JPMCB 2850 Mokumoa Street                       Fee      
2.068 CREFI/JPMCB 2840 Mokumoa Street                       Fee      
2.069 CREFI/JPMCB 2830 Mokumoa Street                       Fee      
2.070 CREFI/JPMCB 960 Mapunapuna Street                       Fee      
2.071 CREFI/JPMCB 125B Puuhale Road                       Fee      
2.072 CREFI/JPMCB 2809 Kaihikapu Street                       Fee      
2.073 CREFI/JPMCB 212 Mohonua Place                       Fee      
2.074 CREFI/JPMCB 692 Mapunapuna Street                       Fee      
2.075 CREFI/JPMCB 1024 Kikowaena Place                       Fee      
2.076 CREFI/JPMCB 669 Ahua Street                       Fee      
2.077 CREFI/JPMCB 215 Puuhale Road                       Fee      
2.078 CREFI/JPMCB 142 Mokauea Street                       Fee      
2.079 CREFI/JPMCB 2847 Awaawaloa Street                       Fee      
2.080 CREFI/JPMCB 2816 Awaawaloa Street                       Fee      
2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                       Fee      
2.082 CREFI/JPMCB 2864 Mokumoa Street                       Fee      
2.083 CREFI/JPMCB 770 Mapunapuna Street                       Fee      
2.084 CREFI/JPMCB 151 Puuhale Road                       Fee      
2.085 CREFI/JPMCB 207 Puuhale Road                       Fee      
2.086 CREFI/JPMCB 2970 Mokumoa Street                       Fee      
2.087 CREFI/JPMCB 2868 Kaihikapu Street                       Fee      
2.088 CREFI/JPMCB 2908 Kaihikapu Street                       Fee      
2.089 CREFI/JPMCB 2814 Kilihau Street                       Fee      
2.090 CREFI/JPMCB 759 Puuloa Road                       Fee      
2.091 CREFI/JPMCB 659 Puuloa Road                       Fee      
2.092 CREFI/JPMCB 667 Puuloa Road                       Fee      
2.093 CREFI/JPMCB 679 Puuloa Road                       Fee      
2.094 CREFI/JPMCB 689 Puuloa Road                       Fee      
2.095 CREFI/JPMCB 950 Mapunapuna Street                       Fee      
2.096 CREFI/JPMCB 822 Mapunapuna Street                       Fee      
2.097 CREFI/JPMCB 842 Mapunapuna Street                       Fee      
2.098 CREFI/JPMCB 214 Sand Island Access Road                       Fee      
2.099 CREFI/JPMCB 709 Ahua Street                       Fee      
2.100 CREFI/JPMCB 766 Mapunapuna Street                       Fee      
2.101 CREFI/JPMCB 830 Mapunapuna Street                       Fee      
2.102 CREFI/JPMCB 2855 Kaihikapu Street                       Fee      

 

A-1-17

 

ANNEX A-1

 

        UW                          
        Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease Franchise
Loan # Seller Property Name As of Occupancy % Revenues ($) Expenses ($) NOI ($)  Items ($) NCF ($)  NOI DSCR DSCR Debt Yield %  Debt Yield % Title Type  Expiration  Extension Terms Expiration Date
2.103 CREFI/JPMCB 865 Ahua Street                       Fee      
2.104 CREFI/JPMCB 852 Mapunapuna Street                       Fee      
2.105 CREFI/JPMCB 2906 Kaihikapu Street                       Fee      
2.106 CREFI/JPMCB 2879 Paa Street                       Fee      
2.107 CREFI/JPMCB 702 Ahua Street                       Fee      
2.108 CREFI/JPMCB 2864 Awaawaloa Street                       Fee      
2.109 CREFI/JPMCB 2819 Mokumoa Street - A                       Fee      
2.110 CREFI/JPMCB 2869 Mokumoa Street                       Fee      
2.111 CREFI/JPMCB 2819 Mokumoa Street - B                       Fee      
2.112 CREFI/JPMCB 228 Mohonua Place                       Fee      
2.113 CREFI/JPMCB 2264 Pahounui Drive                       Fee      
2.114 CREFI/JPMCB 808 Ahua Street                       Fee      
2.115 CREFI/JPMCB 2827 Kaihikapu Street                       Fee      
2.116 CREFI/JPMCB 697 Ahua Street                       Fee      
2.117 CREFI/JPMCB 2849 Kaihikapu Street                       Fee      
2.118 CREFI/JPMCB 2831 Awaawaloa Street                       Fee      
2.119 CREFI/JPMCB 2858 Kaihikapu Street                       Fee      
2.120 CREFI/JPMCB 2276 Pahounui Drive                       Fee      
2.121 CREFI/JPMCB 2806 Kaihikapu Street                       Fee      
2.122 CREFI/JPMCB 1052 Ahua Street                       Fee      
2.123 CREFI/JPMCB 2889 Mokumoa Street                       Fee      
2.124 CREFI/JPMCB 685 Ahua Street                       Fee      
2.125 CREFI/JPMCB 2839 Mokumoa Street                       Fee      
2.126 CREFI/JPMCB 94-240 Pupuole Street                       Fee      
2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                       Fee      
2.128 CREFI/JPMCB 719 Ahua Street                       Fee      
2.129 CREFI/JPMCB 2812 Awaawaloa Street                       Fee      
2.130 CREFI/JPMCB 2927 Mokumoa Street                       Fee      
2.131 CREFI/JPMCB 197 Sand Island Access Road                       Fee      
2.132 CREFI/JPMCB 2844 Kaihikapu Street                       Fee      
2.133 CREFI/JPMCB 2879 Mokumoa Street                       Fee      
2.134 CREFI/JPMCB 2135 Auiki Street                       Fee      
2.135 CREFI/JPMCB 855 Ahua Street                       Fee      
2.136 CREFI/JPMCB 2122 Kaliawa Street                       Fee      
2.137 CREFI/JPMCB 2831 Kaihikapu Street                       Fee      
2.138 CREFI/JPMCB 729 Ahua Street                       Fee      
2.139 CREFI/JPMCB 739 Ahua Street                       Fee      
2.140 CREFI/JPMCB 2833 Paa Street #2                       Fee      
2.141 CREFI/JPMCB 2833 Paa Street                       Fee      
2.142 CREFI/JPMCB 2815 Kaihikapu Street                       Fee      
2.143 CREFI/JPMCB 1062 Kikowaena Place                       Fee      
2.144 CREFI/JPMCB 673 Ahua Street                       Fee      
2.145 CREFI/JPMCB 2106 Kaliawa Street                       Fee      
2.146 CREFI/JPMCB 812 Mapunapuna Street                       Fee      
2.147 CREFI/JPMCB 2804 Kilihau Street                       Fee      
2.148 CREFI/JPMCB 525 North King Street                       Fee      
2.149 CREFI/JPMCB 204 Sand Island Access Road                       Fee      
2.150 CREFI/JPMCB 660 Ahua Street                       Fee      
2.151 CREFI/JPMCB 218 Mohonua Place                       Fee      
2.152 CREFI/JPMCB 125 Puuhale Road                       Fee      
2.153 CREFI/JPMCB 645 Ahua Street                       Fee      
2.154 CREFI/JPMCB 675 Mapunapuna Street                       Fee      
2.155 CREFI/JPMCB 659 Ahua Street                       Fee      
2.156 CREFI/JPMCB 1055 Ahua Street                       Fee      
2.157 CREFI/JPMCB 944 Ahua Street                       Fee      
2.158 CREFI/JPMCB 2019 Kahai Street                       Fee      
2.159 CREFI/JPMCB 2001 Kahai Street                       Fee      
2.160 CREFI/JPMCB 106 Puuhale Road                       Fee      
2.161 CREFI/JPMCB 2875 Paa Street                       Fee      
2.162 CREFI/JPMCB 1024 Mapunapuna Street                       Fee      
2.163 CREFI/JPMCB 2760 Kamehameha Highway                       Fee      
2.164 CREFI/JPMCB 2635 Waiwai Loop A                       Fee      
2.165 CREFI/JPMCB 2635 Waiwai Loop B                       Fee      
2.166 CREFI/JPMCB 2836 Awaawaloa Street                       Fee      
2.167 CREFI/JPMCB 609 Ahua Street                       Fee      
2.168 CREFI/JPMCB 905 Ahua Street                       Fee      
2.169 CREFI/JPMCB 2110 Auiki Street                       Fee      
2.170 CREFI/JPMCB 140 Puuhale Road                       Fee      
2.171 CREFI/JPMCB 2139 Kaliawa Street                       Fee      
2.172 CREFI/JPMCB 231 Sand Island Access Road                       Fee      
2.173 CREFI/JPMCB 2140 Kaliawa Street                       Fee      
2.174 CREFI/JPMCB 33 South Vineyard Boulevard                       Fee      
2.175 CREFI/JPMCB 970 Ahua Street                       Fee      
2.176 CREFI/JPMCB 960 Ahua Street                       Fee      
2.177 CREFI/JPMCB 1045 Mapunapuna Street                       Fee      
2.178 CREFI/JPMCB 165 Sand Island Access Road                       Fee      
2.179 CREFI/JPMCB 2839 Kilihau Street                       Fee      
2.180 CREFI/JPMCB 2829 Kilihau Street                       Fee      
2.181 CREFI/JPMCB 2833 Kilihau Street                       Fee      
2.182 CREFI/JPMCB 2821 Kilihau Street                       Fee      
2.183 CREFI/JPMCB 2808 Kam Highway                       Fee      
2.184 CREFI/JPMCB 2815 Kilihau Street                       Fee      
2.185 CREFI/JPMCB 2850 Awaawaloa Street                       Fee      
2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                       Fee      
3 GACC 59 Maiden Lane 02/28/19 95.0% 50,166,869 26,380,972 23,785,897 2,015,766 21,770,131 2.94 2.69 11.9% 10.9% Fee      
4 GACC 101 California   92.4% 98,039,071 30,562,252 67,476,820 1,235,032 66,241,788 3.28 3.22 12.8% 12.6% Fee      
5 JPMCB SWVP Portfolio 01/31/19 80.3% 67,719,285 43,853,764 23,865,520 3,385,964 20,479,556 2.37 2.04 11.9% 10.2% Fee      
5.01 JPMCB InterContinental 01/31/19 78.7% 32,072,057 20,123,933 11,948,124 1,603,603 10,344,521         Fee     01/23/2033
5.02 JPMCB DoubleTree Sunrise 01/31/19 87.2% 14,545,812 9,838,315 4,707,496 727,291 3,980,206         Fee     05/31/2029
5.03 JPMCB DoubleTree Charlotte 01/31/19 80.5% 10,331,719 6,558,669 3,773,050 516,586 3,256,464         Fee     10/31/2029
5.04 JPMCB DoubleTree RTP 01/31/19 76.1% 10,769,697 7,332,847 3,436,850 538,485 2,898,365         Fee     05/31/2030
6 CREFI Arbor Hotel Portfolio 02/28/19 79.2% 34,282,620 22,237,977 12,044,646 1,371,305 10,673,339 2.35 2.08 12.0% 10.7% Fee      
6.01 CREFI Residence Inn Salt Lake City 02/28/19 74.4% 7,518,739 4,831,560 2,687,179 300,750 2,386,429         Fee     04/17/2034
6.02 CREFI Hampton Inn Santa Barbara 02/28/19 82.8% 5,751,583 3,320,423 2,431,160 230,063 2,201,097         Fee     04/17/2034
6.03 CREFI Hampton Inn Bloomington 02/28/19 86.3% 6,062,210 4,021,828 2,040,382 242,488 1,797,893         Fee     04/17/2034
6.04 CREFI Hampton Inn Norwood 02/28/19 76.8% 5,638,173 3,736,655 1,901,518 225,527 1,675,991         Fee     04/19/2034
6.05 CREFI Springhill Suites Bloomington 02/28/19 87.0% 4,830,813 3,193,460 1,637,354 193,233 1,444,121         Fee     04/17/2034
6.06 CREFI Hyatt Place Arlington 02/28/19 71.1% 4,481,102 3,134,050 1,347,053 179,244 1,167,808         Fee     04/17/2039
7 CREFI Green Hills Corporate Center 03/31/19 95.0% 11,600,672 4,812,650 6,788,021 610,449 6,177,573 2.50 2.28 11.0% 10.0% Fee      
8 JPMCB Weston I & II 02/28/19 83.3% 6,613,852 2,179,876 4,433,976 129,916 4,304,060 1.58 1.53 9.2% 8.9% Fee      
9 GACC Moffett Towers II - Building V   98.0% 26,462,375 3,386,315 23,076,059 72,513 23,003,547 3.33 3.32 13.6% 13.5% Fee      
10 GACC Newport Corporate Center   95.3% 39,917,673 6,775,774 33,141,899 0 33,141,899 5.63 5.63 20.2% 20.2% Fee      
11 CREFI Western Digital R&D Campus   95.0% 8,432,757 2,002,341 6,430,416 348,103 6,082,314 1.89 1.79 8.5% 8.0% Fee      
12 CREFI Lakeside Apartments 01/31/19 94.2% 9,233,639 3,388,744 5,844,895 142,000 5,702,895 1.67 1.63 8.3% 8.1% Fee      
13 GACC Central Tower Office   95.0% 14,270,330 4,213,489 10,056,841 679,174 9,377,667 2.49 2.32 10.3% 9.6% Fee      
14 CREFI Birch Landing Apartments 03/31/19 91.3% 6,116,217 3,074,989 3,041,228 163,806 2,877,422 1.98 1.87 9.2% 8.7% Fee      

 

A-1-18

 

ANNEX A-1

 

        UW                          
        Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease Franchise
Loan # Seller Property Name As of Occupancy % Revenues ($) Expenses ($) NOI ($)  Items ($) NCF ($)  NOI DSCR DSCR Debt Yield %  Debt Yield % Title Type  Expiration  Extension Terms Expiration Date
15 JPMCB Greenleaf at Howell   95.0% 4,967,499 1,107,903 3,859,596 238,397 3,621,199 1.27 1.20 8.3% 7.8% Fee      
16 GACC Arctic Glacier Portfolio   95.0% 2,644,723 79,342 2,565,381 80,905 2,484,476 2.20 2.13 10.4% 10.1% Fee      
16.01 GACC Arctic Glacier - Menomonee                       Fee      
16.02 GACC Arctic Glacier - West St. Paul                       Fee      
16.03 GACC Arctic Glacier - Mississauga                       Fee      
16.04 GACC Arctic Glacier - Fairport                       Fee      
16.05 GACC Arctic Glacier - West Point                       Fee      
16.06 GACC Arctic Glacier - Twin Oaks                       Fee      
16.07 GACC Arctic Glacier - Newburgh                       Fee      
16.08 GACC Arctic Glacier - Winnipeg                       Fee      
16.09 GACC Arctic Glacier - Port Huron                       Fee      
16.10 GACC Arctic Glacier - Ypsilanti                       Fee      
16.11 GACC Arctic Glacier - Chatham                       Fee      
16.12 GACC Arctic Glacier - Omaha                       Fee      
16.13 GACC Arctic Glacier - Rapid City                       Fee      
16.14 GACC Arctic Glacier - Grayling                       Fee      
16.15 GACC Arctic Glacier - Belding                       Fee      
16.16 GACC Arctic Glacier - Marshall                       Fee      
16.17 GACC Arctic Glacier - Dubuque                       Fee      
16.18 GACC Arctic Glacier - Lake Ozark                       Fee      
16.19 GACC Arctic Glacier - Pierre                       Fee      
16.20 GACC Arctic Glacier - Shelby                       Fee      
16.21 GACC Arctic Glacier - Storm Lake                       Fee      
17 JPMCB Hilton Melbourne 02/28/19 78.5% 12,320,063 8,967,003 3,353,060 0 3,353,060 2.80 2.80 13.7% 13.7% Fee     01/31/2033
18 JPMCB Park Central Plaza I & II   94.6% 4,146,072 1,683,869 2,462,203 133,395 2,328,808 1.60 1.51 10.3% 9.7% Fee      
19 GACC Infinity Park Apartments 02/28/19 95.0% 3,685,084 1,290,588 2,394,496 120,750 2,273,746 1.76 1.67 11.6% 11.0% Fee      
20 CREFI 57 East 11th Street   95.0% 5,215,222 838,283 4,376,939 196,583 4,180,356 1.63 1.55 8.0% 7.6% Fee      
21 GACC Heartland Dental Medical Office Portfolio 06/30/18 95.0% 27,234,364 6,069,986 21,164,378 1,161,636 20,002,741 1.68 1.59 11.8% 11.2% Fee      
21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive 06/30/18 95.0% 1,333,239 231,794 1,101,445 86,780 1,014,665         Fee      
21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road 06/30/18 95.0% 475,299 126,938 348,361 15,435 332,925         Fee      
21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road 06/30/18 95.0% 356,652 67,131 289,521 17,200 272,320         Fee      
21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza 06/30/18 95.0% 467,642 176,246 291,396 21,599 269,797         Fee      
21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street 06/30/18 95.0% 345,195 77,648 267,547 10,948 256,599         Fee      
21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick's Drive 06/30/18 95.0% 287,637 39,601 248,036 9,523 238,513         Fee      
21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220 06/30/18 95.0% 334,162 108,674 225,488 9,015 216,473         Fee      
21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377 06/30/18 95.0% 248,673 40,384 208,289 6,128 202,161         Fee      
21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway 06/30/18 95.0% 266,456 57,430 209,027 7,413 201,613         Fee      
21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard 06/30/18 95.0% 267,872 71,074 196,798 9,041 187,757         Fee      
21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive 06/30/18 95.0% 271,047 52,795 218,252 54,900 163,351         Fee      
21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue 06/30/18 95.0% 229,800 49,391 180,409 5,886 174,523         Fee      
21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway 06/30/18 95.0% 247,437 68,548 178,889 7,390 171,499         Fee      
21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street 06/30/18 95.0% 200,337 25,050 175,287 12,190 163,097         Fee      
21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street 06/30/18 95.0% 204,662 17,445 187,217 8,621 178,596         Fee      
21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway 06/30/18 95.0% 210,772 39,265 171,507 4,811 166,696         Fee      
21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard 06/30/18 95.0% 241,051 65,780 175,272 10,632 164,639         Fee      
21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road 06/30/18 95.0% 246,695 76,401 170,294 7,175 163,118         Fee      
21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place 06/30/18 95.0% 213,944 43,921 170,023 6,262 163,761         Fee      
21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue 06/30/18 95.0% 201,093 32,877 168,216 4,870 163,346         Fee      
21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road 06/30/18 95.0% 246,944 79,064 167,880 5,782 162,098         Fee      
21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road 06/30/18 95.0% 196,957 31,658 165,298 5,500 159,798         Fee      
21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road 06/30/18 95.0% 222,571 54,546 168,025 15,277 152,748         Fee      
21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive 06/30/18 95.0% 210,427 50,402 160,025 9,543 150,483         Fee      
21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard 06/30/18 95.0% 221,914 59,012 162,902 6,932 155,969         Fee      
21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street 06/30/18 95.0% 241,485 78,925 162,560 7,770 154,790         Fee      
21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway 06/30/18 95.0% 212,165 54,855 157,310 6,692 150,618         Fee      
21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway 06/30/18 95.0% 204,862 50,034 154,828 4,072 150,756         Fee      
21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway 06/30/18 95.0% 212,818 60,500 152,318 5,200 147,118         Fee      
21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707 06/30/18 95.0% 183,997 31,399 152,598 4,925 147,673         Fee      
21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road 06/30/18 95.0% 212,045 57,274 154,771 6,953 147,818         Fee      
21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive 06/30/18 95.0% 210,345 52,067 158,278 13,283 144,995         Fee      
21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard 06/30/18 95.0% 209,287 58,240 151,047 6,910 144,136         Fee      
21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way 06/30/18 95.0% 188,033 35,627 152,406 5,220 147,185         Fee      
21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive 06/30/18 95.0% 184,234 38,007 146,226 4,481 141,745         Fee      
21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard 06/30/18 95.0% 189,096 42,664 146,432 4,774 141,658         Fee      
21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane 06/30/18 95.0% 190,686 44,981 145,705 4,437 141,268         Fee      
21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road 06/30/18 95.0% 194,895 50,002 144,893 6,001 138,893         Fee      
21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road 06/30/18 95.0% 196,150 39,459 156,691 13,017 143,674         Fee      
21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South 06/30/18 95.0% 177,023 29,590 147,433 4,455 142,978         Fee      
21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane 06/30/18 95.0% 186,658 37,937 148,722 5,356 143,365         Fee      
21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway 06/30/18 95.0% 178,988 32,939 146,050 6,351 139,698         Fee      
21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road 06/30/18 95.0% 183,405 38,652 144,753 9,276 135,477         Fee      
21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road 06/30/18 95.0% 197,537 53,011 144,525 4,434 140,091         Fee      
21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive 06/30/18 95.0% 184,519 36,526 147,994 7,406 140,587         Fee      
21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47 06/30/18 95.0% 176,122 33,709 142,413 4,268 138,145         Fee      
21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road 06/30/18 95.0% 169,204 27,226 141,977 7,354 134,623         Fee      
21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road 06/30/18 95.0% 195,378 47,078 148,299 9,590 138,709         Fee      
21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane 06/30/18 95.0% 198,287 47,991 150,295 13,827 136,469         Fee      
21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50 06/30/18 95.0% 196,240 58,099 138,142 5,780 132,361         Fee      
21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square 06/30/18 95.0% 183,611 47,943 135,668 4,444 131,224         Fee      
21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street 06/30/18 95.0% 153,129 15,942 137,187 5,885 131,302         Fee      
21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road 06/30/18 95.0% 182,056 44,404 137,652 6,599 131,053         Fee      
21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road 06/30/18 95.0% 179,797 41,183 138,614 9,590 129,024         Fee      
21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center 06/30/18 95.0% 173,560 30,386 143,174 8,953 134,221         Fee      
21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue 06/30/18 95.0% 163,004 26,473 136,531 5,205 131,325         Fee      
21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue 06/30/18 95.0% 156,565 22,809 133,756 4,465 129,291         Fee      
21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard 06/30/18 95.0% 186,295 50,731 135,564 5,860 129,704         Fee      
21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard 06/30/18 95.0% 164,939 33,620 131,319 4,499 126,820         Fee      
21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue 06/30/18 95.0% 184,053 47,095 136,959 9,963 126,995         Fee      
21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119 06/30/18 95.0% 147,810 17,555 130,255 4,860 125,395         Fee      
21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road 06/30/18 95.0% 148,100 16,811 131,289 7,690 123,599         Fee      
21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road 06/30/18 95.0% 204,221 66,620 137,601 11,850 125,752         Fee      
21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road 06/30/18 95.0% 173,680 40,494 133,186 6,123 127,063         Fee      
21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North 06/30/18 95.0% 168,232 32,341 135,891 8,543 127,348         Fee      
21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road 06/30/18 95.0% 169,055 40,522 128,533 4,737 123,797         Fee      
21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road 06/30/18 95.0% 145,700 18,068 127,632 4,367 123,264         Fee      
21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44 06/30/18 95.0% 204,522 70,172 134,351 7,483 126,867         Fee      
21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard 06/30/18 95.0% 160,216 28,762 131,454 5,689 125,765         Fee      
21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway 06/30/18 95.0% 147,547 19,313 128,234 4,690 123,544         Fee      
21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza 06/30/18 95.0% 194,851 67,435 127,416 5,039 122,377         Fee      
21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard 06/30/18 95.0% 175,634 48,081 127,554 4,132 123,421         Fee      
21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West 06/30/18 95.0% 158,598 32,174 126,424 7,193 119,232         Fee      
21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street 06/30/18 95.0% 185,169 57,508 127,661 3,996 123,665         Fee      
21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 06/30/18 95.0% 151,994 26,706 125,288 4,846 120,442         Fee      
21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive 06/30/18 95.0% 143,409 19,863 123,546 4,429 119,117         Fee      
21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South 06/30/18 95.0% 155,093 28,981 126,112 4,641 121,471         Fee      
21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 06/30/18 95.0% 161,083 34,405 126,678 6,566 120,112         Fee      

 

A-1-19

 

ANNEX A-1

 

        UW                          
        Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease Franchise
Loan # Seller Property Name As of Occupancy % Revenues ($) Expenses ($) NOI ($)  Items ($) NCF ($)  NOI DSCR DSCR Debt Yield %  Debt Yield % Title Type  Expiration  Extension Terms Expiration Date
21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard 06/30/18 95.0% 155,584 30,373 125,210 5,204 120,006         Fee      
21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive 06/30/18 95.0% 156,296 33,770 122,526 6,327 116,199         Fee      
21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street 06/30/18 95.0% 154,501 30,090 124,411 5,656 118,755         Fee      
21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road 06/30/18 95.0% 158,270 38,083 120,187 4,852 115,335         Fee      
21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway 06/30/18 95.0% 152,458 29,282 123,176 4,726 118,450         Fee      
21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place 06/30/18 95.0% 176,774 55,127 121,647 6,734 114,914         Fee      
21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle 06/30/18 95.0% 139,112 17,428 121,684 3,720 117,964         Fee      
21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North 06/30/18 95.0% 135,238 16,739 118,499 4,586 113,913         Fee      
21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road 06/30/18 95.0% 183,869 57,998 125,871 7,641 118,231         Fee      
21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive 06/30/18 95.0% 163,128 42,357 120,770 7,298 113,472         Fee      
21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard 06/30/18 95.0% 139,700 22,748 116,952 5,232 111,720         Fee      
21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road 06/30/18 95.0% 130,458 14,331 116,127 5,238 110,889         Fee      
21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway 06/30/18 95.0% 130,249 13,773 116,475 4,445 112,031         Fee      
21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70 06/30/18 95.0% 147,850 31,690 116,161 5,159 111,001         Fee      
21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street 06/30/18 95.0% 164,396 44,127 120,269 7,613 112,656         Fee      
21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road 06/30/18 95.0% 130,884 17,048 113,836 5,129 108,707         Fee      
21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road 06/30/18 95.0% 151,189 35,512 115,678 5,207 110,471         Fee      
21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard 06/30/18 95.0% 143,117 29,684 113,433 4,500 108,933         Fee      
21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road 06/30/18 95.0% 136,036 25,458 110,578 6,198 104,380         Fee      
21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway 06/30/18 95.0% 126,383 16,068 110,315 4,632 105,683         Fee      
21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive 06/30/18 95.0% 176,227 28,930 147,298 4,939 142,359         Fee      
21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard 06/30/18 95.0% 140,451 36,733 103,718 3,714 100,005         Fee      
21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East 06/30/18 95.0% 176,665 66,003 110,661 5,918 104,744         Fee      
21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road 06/30/18 95.0% 122,139 18,293 103,846 4,950 98,896         Fee      
21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road 06/30/18 95.0% 121,021 17,501 103,520 5,703 97,817         Fee      
21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive 06/30/18 95.0% 131,025 31,600 99,425 4,404 95,020         Fee      
21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place 06/30/18 95.0% 123,988 21,184 102,804 5,948 96,856         Fee      
21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road 06/30/18 95.0% 121,252 17,865 103,388 6,310 97,078         Fee      
21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way 06/30/18 95.0% 126,854 24,896 101,958 5,857 96,101         Fee      
21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard 06/30/18 95.0% 117,276 14,086 103,190 6,108 97,082         Fee      
21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard 06/30/18 95.0% 163,710 64,214 99,496 6,774 92,722         Fee      
21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road 06/30/18 95.0% 126,997 27,530 99,467 5,339 94,128         Fee      
21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court 06/30/18 95.0% 131,026 35,307 95,719 3,448 92,271         Fee      
21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South 06/30/18 95.0% 125,241 25,878 99,363 5,701 93,662         Fee      
21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue 06/30/18 95.0% 145,396 44,029 101,368 6,840 94,528         Fee      
21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue 06/30/18 95.0% 130,250 37,459 92,791 5,515 87,276         Fee      
21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue 06/30/18 95.0% 126,893 30,184 96,710 7,573 89,137         Fee      
21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane 06/30/18 95.0% 130,396 37,011 93,385 5,551 87,834         Fee      
21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue 06/30/18 95.0% 145,875 53,743 92,132 7,873 84,259         Fee      
21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail 06/30/18 95.0% 111,310 27,204 84,106 4,108 79,997         Fee      
21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street 06/30/18 95.0% 108,907 23,687 85,221 4,294 80,927         Fee      
21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway 06/30/18 95.0% 109,811 24,210 85,601 4,183 81,418         Fee      
21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue 06/30/18 95.0% 121,856 24,085 97,771 6,605 91,166         Fee      
21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place 06/30/18 95.0% 110,557 24,552 86,006 4,853 81,153         Fee      
21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road 06/30/18 95.0% 102,092 19,465 82,627 4,475 78,152         Fee      
21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street 06/30/18 95.0% 107,800 26,172 81,628 4,454 77,174         Fee      
21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road 06/30/18 95.0% 105,434 24,058 81,376 6,364 75,012         Fee      
21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street 06/30/18 95.0% 101,271 16,772 84,499 6,740 77,759         Fee      
21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street 06/30/18 95.0% 112,990 28,998 83,991 5,381 78,610         Fee      
21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street 06/30/18 95.0% 105,068 24,914 80,154 6,286 73,868         Fee      
21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road 06/30/18 95.0% 113,863 27,431 86,432 4,324 82,108         Fee      
21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64 06/30/18 95.0% 111,761 33,517 78,244 4,850 73,395         Fee      
21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009 06/30/18 95.0% 97,850 17,919 79,930 3,948 75,983         Fee      
21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road 06/30/18 95.0% 102,083 23,177 78,906 5,019 73,887         Fee      
21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road 06/30/18 95.0% 106,556 23,207 83,349 4,537 78,812         Fee      
21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South 06/30/18 95.0% 89,206 11,653 77,552 6,104 71,449         Fee      
21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 06/30/18 95.0% 92,573 15,984 76,589 4,155 72,434         Fee      
21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway 06/30/18 95.0% 87,811 16,426 71,385 2,519 68,865         Fee      
21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard 06/30/18 95.0% 97,689 23,871 73,818 3,845 69,973         Fee      
21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court 06/30/18 95.0% 82,042 9,680 72,362 2,846 69,516         Fee      
21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17 06/30/18 95.0% 88,156 15,944 72,213 4,483 67,730         Fee      
21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive 06/30/18 95.0% 77,933 8,916 69,017 4,974 64,043         Fee      
21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East 06/30/18 95.0% 87,350 20,554 66,797 3,027 63,770         Fee      
21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street 06/30/18 95.0% 95,718 27,241 68,477 4,837 63,640         Fee      
21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue 06/30/18 95.0% 92,421 22,303 70,118 3,824 66,294         Fee      
21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive 06/30/18 95.0% 80,578 14,337 66,241 6,448 59,793         Fee      
21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive 06/30/18 95.0% 84,488 16,747 67,742 4,834 62,907         Fee      
21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road 06/30/18 95.0% 75,786 11,122 64,665 4,588 60,077         Fee      
21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive 06/30/18 95.0% 77,634 13,626 64,008 6,576 57,432         Fee      
21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast 06/30/18 95.0% 99,469 38,955 60,514 5,491 55,023         Fee      
21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue 06/30/18 95.0% 81,448 22,398 59,049 2,845 56,204         Fee      
21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North 06/30/18 95.0% 85,950 23,917 62,033 5,620 56,413         Fee      
21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street 06/30/18 95.0% 88,128 29,187 58,941 6,019 52,922         Fee      
21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway 06/30/18 95.0% 75,173 11,040 64,133 3,777 60,356         Fee      
21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road 06/30/18 95.0% 63,035 9,234 53,801 3,544 50,256         Fee      
21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street 06/30/18 95.0% 66,359 8,399 57,960 7,322 50,637         Fee      
21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court 06/30/18 95.0% 68,132 16,726 51,406 3,082 48,323         Fee      
21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane 06/30/18 95.0% 67,098 14,550 52,548 4,332 48,216         Fee      
21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza 06/30/18 95.0% 63,792 14,822 48,970 2,967 46,003         Fee      
21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive 06/30/18 95.0% 60,738 13,460 47,278 4,797 42,481         Fee      
21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road 06/30/18 95.0% 53,599 6,618 46,981 5,629 41,352         Fee      
21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue 06/30/18 95.0% 55,722 8,983 46,739 5,258 41,481         Fee      
21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle 06/30/18 95.0% 54,472 6,940 47,532 4,153 43,379         Fee      
21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street 06/30/18 95.0% 56,222 6,914 49,308 6,919 42,389         Fee      
21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road 06/30/18 95.0% 63,263 19,579 43,684 3,458 40,226         Fee      
21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 06/30/18 95.0% 54,262 13,543 40,719 4,002 36,717         Fee      
21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court 06/30/18 95.0% 59,733 13,391 46,343 4,520 41,823         Fee      
21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street 06/30/18 95.0% 50,539 9,575 40,963 3,761 37,203         Fee      
21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 06/30/18 95.0% 49,221 6,997 42,224 3,782 38,443         Fee      
21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 06/30/18 95.0% 39,615 6,197 33,418 2,323 31,095         Fee      
21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 06/30/18 95.0% 37,774 10,406 27,368 2,968 24,400         Fee      
22 GACC Stonebrook Apartments Phase II 02/28/19 95.0% 1,977,706 490,081 1,487,624 24,500 1,463,124 1.23 1.21 8.0% 7.8% Fee      
23 GACC Hawk View Industrial Park   94.0% 2,435,032 307,730 2,127,303 81,522 2,045,780 1.93 1.85 12.3% 11.8% Fee      
24 CREFI Magnolia Hotel St. Louis 02/28/19 67.9% 9,365,117 7,076,107 2,289,009 374,605 1,914,405 2.21 1.85 13.9% 11.6% Fee/Leasehold     12/31/2036
25 CREFI Augusta Self Storage Portfolio 01/31/19 85.2% 2,045,541 667,341 1,378,200 24,764 1,353,436 1.46 1.43 9.0% 8.8% Fee      
25.01 CREFI Hollywood Storage - Evans                       Fee      
25.02 CREFI Hollywood Storage - Augusta                       Fee      
25.03 CREFI Hollywood Storage - Martinez                       Fee      
26 GACC Clinton West 01/31/19 95.0% 1,752,784 465,871 1,286,913 17,500 1,269,413 1.31 1.29 8.4% 8.3% Fee      
27 CREFI Residence Inn - Lynchburg 03/31/19 70.8% 3,588,275 1,937,336 1,650,938 143,531 1,507,407 1.88 1.72 12.0% 10.9% Fee     03/08/2038
28 GACC IRG Moraine Industrial   95.0% 2,411,287 953,898 1,457,389 161,424 1,295,965 1.70 1.52 10.7% 9.5% Fee      
29 GACC One Parkway North 03/31/19 94.7% 7,798,200 5,283,305 2,514,895 240,626 2,274,269 3.00 2.71 19.8% 17.9% Leasehold 12/13/2116 None  
30 GACC Pine Terrace Apartments 01/31/19 91.9% 2,943,117 1,575,212 1,367,905 115,140 1,252,765 1.73 1.58 11.4% 10.5% Fee      
31 GACC Orchard Park Apartments 03/31/19 95.0% 1,514,819 583,412 931,408 27,216 904,192 1.64 1.59 8.5% 8.2% Fee      
32 GACC Rockridge Plaza   94.5% 1,486,194 429,373 1,056,821 93,842 962,979 1.58 1.44 10.1% 9.2% Fee      
33 CREFI Giant Hershey PA 03/31/19 97.6% 1,453,815 295,329 1,158,485 33,427 1,125,059 2.59 2.51 11.1% 10.8% Fee      
34 CREFI 2211 West Camelback Road   95.0% 1,413,482 518,211 895,270 56,493 838,777 1.59 1.49 9.9% 9.3% Fee      
35 GACC Pell City Portfolio 02/28/19 69.6% 4,087,529 2,633,213 1,454,315 163,501 1,290,814 3.65 3.24 16.9% 15.0% Fee      
35.01 GACC Holiday Inn-Pell City 02/28/19 62.8% 2,041,510 1,364,535 676,974 81,660 595,314         Fee     05/07/2024
35.02 GACC Hampton Inn-Pell City 02/28/19 77.8% 2,046,019 1,268,678 777,341 81,841 695,500         Fee     05/31/2029
36 GACC 364 Bush 03/31/19 95.0% 770,269 179,447 590,822 2,796 588,027 1.42 1.41 7.5% 7.5% Fee      
37 GACC 1731 15th Street 03/31/19 95.0% 939,234 354,562 584,672 6,500 578,172 1.55 1.53 8.0% 7.9% Fee      
38 GACC Sunridge Apartments   87.0% 2,898,840 2,270,982 627,858 169,500 458,358 1.81 1.32 11.8% 8.6% Fee      
39 GACC Alamo Drafthouse Cinema - Lubbock   95.0% 732,320 21,970 710,350 23,217 687,133 3.08 2.98 14.2% 13.7% Fee      
40 CREFI Piney Green Food Lion 02/28/19 87.9% 670,566 211,344 459,221 31,833 427,389 1.40 1.30 10.8% 10.1% Fee      

 

A-1-20

 

ANNEX A-1

 

          UPFRONT ESCROW  
                             
          Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront  
Loan # Seller Property Name PML %   Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)  
1 GACC 3 Columbus Circle     0 0 0 0 0 0 0 2,668,685 Outstanding TI/LC Reserve: 1,820,891.36; Free Rent Reserve: 847,793.62  
2 CREFI/JPMCB ILPT Hawaii Portfolio     0 0 0 0 0 0 0 0    
2.001 CREFI/JPMCB 2810 Pukoloa Street                        
2.002 CREFI/JPMCB 1360 Pali Highway                        
2.003 CREFI/JPMCB 1001 Ahua Street                        
2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                        
2.005 CREFI/JPMCB 2850 Paa Street                        
2.006 CREFI/JPMCB 949 Mapunapuna Street                        
2.007 CREFI/JPMCB 2828 Paa Street                        
2.008 CREFI/JPMCB 80 Sand Island Access Road                        
2.009 CREFI/JPMCB 1030 Mapunapuna Street                        
2.010 CREFI/JPMCB 150 Puuhale Road                        
2.011 CREFI/JPMCB 2344 Pahounui Drive                        
2.012 CREFI/JPMCB 120 Sand Island Access Road                        
2.013 CREFI/JPMCB 1122 Mapunapuna Street                        
2.014 CREFI/JPMCB 2915 Kaihikapu Street                        
2.015 CREFI/JPMCB 819 Ahua Street                        
2.016 CREFI/JPMCB 2144 Auiki Street                        
2.017 CREFI/JPMCB 1027 Kikowaena Place                        
2.018 CREFI/JPMCB 1931 Kahai Street                        
2.019 CREFI/JPMCB 148 Mokauea Street                        
2.020 CREFI/JPMCB 2886 Paa Street                        
2.021 CREFI/JPMCB 2838 Kilihau Street                        
2.022 CREFI/JPMCB 803 Ahua Street                        
2.023 CREFI/JPMCB 220 Puuhale Road                        
2.024 CREFI/JPMCB 930 Mapunapuna Street                        
2.025 CREFI/JPMCB 2103 Kaliawa Street                        
2.026 CREFI/JPMCB 2969 Mapunapuna Place                        
2.027 CREFI/JPMCB 158 Sand Island Access Road                        
2.028 CREFI/JPMCB 1926 Auiki Street                        
2.029 CREFI/JPMCB 113 Puuhale Road                        
2.030 CREFI/JPMCB 2250 Pahounui Drive                        
2.031 CREFI/JPMCB 733 Mapunapuna Street                        
2.032 CREFI/JPMCB 761 Ahua Street                        
2.033 CREFI/JPMCB 918 Ahua Street                        
2.034 CREFI/JPMCB 180 Sand Island Access Road                        
2.035 CREFI/JPMCB 2829 Awaawaloa Street                        
2.036 CREFI/JPMCB 120 Mokauea Street                        
2.037 CREFI/JPMCB 2861 Mokumoa Street                        
2.038 CREFI/JPMCB 2826 Kaihikapu Street                        
2.039 CREFI/JPMCB 179 Sand Island Access Road                        
2.040 CREFI/JPMCB 855 Mapunapuna Street                        
2.041 CREFI/JPMCB 2308 Pahounui Drive                        
2.042 CREFI/JPMCB 619 Mapunapuna Street                        
2.043 CREFI/JPMCB 2846-A Awaawaloa Street                        
2.044 CREFI/JPMCB 238 Sand Island Access Road                        
2.045 CREFI/JPMCB 704 Mapunapuna Street                        
2.046 CREFI/JPMCB 120B Mokauea Street                        
2.047 CREFI/JPMCB 1150 Kikowaena Street                        
2.048 CREFI/JPMCB 2127 Auiki Street                        
2.049 CREFI/JPMCB 2810 Paa Street                        
2.050 CREFI/JPMCB 2841 Pukoloa Street                        
2.051 CREFI/JPMCB 1000 Mapunapuna Street                        
2.052 CREFI/JPMCB 2829 Pukoloa Street                        
2.053 CREFI/JPMCB 889 Ahua Street                        
2.054 CREFI/JPMCB 2819 Pukoloa Street                        
2.055 CREFI/JPMCB 1038 Kikowaena Place                        
2.056 CREFI/JPMCB 2965 Mokumoa Street                        
2.057 CREFI/JPMCB 850 Ahua Street                        
2.058 CREFI/JPMCB 1330 Pali Highway                        
2.059 CREFI/JPMCB 2865 Pukoloa Street                        
2.060 CREFI/JPMCB 2855 Pukoloa Street                        
2.061 CREFI/JPMCB 789 Mapunapuna Street                        
2.062 CREFI/JPMCB 2960 Mokumoa Street                        
2.063 CREFI/JPMCB 231B Sand Island Access Road                        
2.064 CREFI/JPMCB 2020 Auiki Street                        
2.065 CREFI/JPMCB 2857 Awaawaloa Street                        
2.066 CREFI/JPMCB 1050 Kikowaena Place                        
2.067 CREFI/JPMCB 2850 Mokumoa Street                        
2.068 CREFI/JPMCB 2840 Mokumoa Street                        
2.069 CREFI/JPMCB 2830 Mokumoa Street                        
2.070 CREFI/JPMCB 960 Mapunapuna Street                        
2.071 CREFI/JPMCB 125B Puuhale Road                        
2.072 CREFI/JPMCB 2809 Kaihikapu Street                        
2.073 CREFI/JPMCB 212 Mohonua Place                        
2.074 CREFI/JPMCB 692 Mapunapuna Street                        
2.075 CREFI/JPMCB 1024 Kikowaena Place                        
2.076 CREFI/JPMCB 669 Ahua Street                        
2.077 CREFI/JPMCB 215 Puuhale Road                        
2.078 CREFI/JPMCB 142 Mokauea Street                        
2.079 CREFI/JPMCB 2847 Awaawaloa Street                        
2.080 CREFI/JPMCB 2816 Awaawaloa Street                        
2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                        
2.082 CREFI/JPMCB 2864 Mokumoa Street                        
2.083 CREFI/JPMCB 770 Mapunapuna Street                        
2.084 CREFI/JPMCB 151 Puuhale Road                        
2.085 CREFI/JPMCB 207 Puuhale Road                        
2.086 CREFI/JPMCB 2970 Mokumoa Street                        
2.087 CREFI/JPMCB 2868 Kaihikapu Street                        
2.088 CREFI/JPMCB 2908 Kaihikapu Street                        
2.089 CREFI/JPMCB 2814 Kilihau Street                        
2.090 CREFI/JPMCB 759 Puuloa Road                        
2.091 CREFI/JPMCB 659 Puuloa Road                        
2.092 CREFI/JPMCB 667 Puuloa Road                        
2.093 CREFI/JPMCB 679 Puuloa Road                        
2.094 CREFI/JPMCB 689 Puuloa Road                        
2.095 CREFI/JPMCB 950 Mapunapuna Street                        
2.096 CREFI/JPMCB 822 Mapunapuna Street                        
2.097 CREFI/JPMCB 842 Mapunapuna Street                        
2.098 CREFI/JPMCB 214 Sand Island Access Road                        
2.099 CREFI/JPMCB 709 Ahua Street                        
2.100 CREFI/JPMCB 766 Mapunapuna Street                        
2.101 CREFI/JPMCB 830 Mapunapuna Street                        
2.102 CREFI/JPMCB 2855 Kaihikapu Street                        

 

A-1-21

 

ANNEX A-1

          UPFRONT ESCROW  
                             
          Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront  
Loan # Seller Property Name PML %   Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)  
2.103 CREFI/JPMCB 865 Ahua Street                        
2.104 CREFI/JPMCB 852 Mapunapuna Street                        
2.105 CREFI/JPMCB 2906 Kaihikapu Street                        
2.106 CREFI/JPMCB 2879 Paa Street                        
2.107 CREFI/JPMCB 702 Ahua Street                        
2.108 CREFI/JPMCB 2864 Awaawaloa Street                        
2.109 CREFI/JPMCB 2819 Mokumoa Street - A                        
2.110 CREFI/JPMCB 2869 Mokumoa Street                        
2.111 CREFI/JPMCB 2819 Mokumoa Street - B                        
2.112 CREFI/JPMCB 228 Mohonua Place                        
2.113 CREFI/JPMCB 2264 Pahounui Drive                        
2.114 CREFI/JPMCB 808 Ahua Street                        
2.115 CREFI/JPMCB 2827 Kaihikapu Street                        
2.116 CREFI/JPMCB 697 Ahua Street                        
2.117 CREFI/JPMCB 2849 Kaihikapu Street                        
2.118 CREFI/JPMCB 2831 Awaawaloa Street                        
2.119 CREFI/JPMCB 2858 Kaihikapu Street                        
2.120 CREFI/JPMCB 2276 Pahounui Drive                        
2.121 CREFI/JPMCB 2806 Kaihikapu Street                        
2.122 CREFI/JPMCB 1052 Ahua Street                        
2.123 CREFI/JPMCB 2889 Mokumoa Street                        
2.124 CREFI/JPMCB 685 Ahua Street                        
2.125 CREFI/JPMCB 2839 Mokumoa Street                        
2.126 CREFI/JPMCB 94-240 Pupuole Street                        
2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                        
2.128 CREFI/JPMCB 719 Ahua Street                        
2.129 CREFI/JPMCB 2812 Awaawaloa Street                        
2.130 CREFI/JPMCB 2927 Mokumoa Street                        
2.131 CREFI/JPMCB 197 Sand Island Access Road                        
2.132 CREFI/JPMCB 2844 Kaihikapu Street                        
2.133 CREFI/JPMCB 2879 Mokumoa Street                        
2.134 CREFI/JPMCB 2135 Auiki Street                        
2.135 CREFI/JPMCB 855 Ahua Street                        
2.136 CREFI/JPMCB 2122 Kaliawa Street                        
2.137 CREFI/JPMCB 2831 Kaihikapu Street                        
2.138 CREFI/JPMCB 729 Ahua Street                        
2.139 CREFI/JPMCB 739 Ahua Street                        
2.140 CREFI/JPMCB 2833 Paa Street #2                        
2.141 CREFI/JPMCB 2833 Paa Street                        
2.142 CREFI/JPMCB 2815 Kaihikapu Street                        
2.143 CREFI/JPMCB 1062 Kikowaena Place                        
2.144 CREFI/JPMCB 673 Ahua Street                        
2.145 CREFI/JPMCB 2106 Kaliawa Street                        
2.146 CREFI/JPMCB 812 Mapunapuna Street                        
2.147 CREFI/JPMCB 2804 Kilihau Street                        
2.148 CREFI/JPMCB 525 North King Street                        
2.149 CREFI/JPMCB 204 Sand Island Access Road                        
2.150 CREFI/JPMCB 660 Ahua Street                        
2.151 CREFI/JPMCB 218 Mohonua Place                        
2.152 CREFI/JPMCB 125 Puuhale Road                        
2.153 CREFI/JPMCB 645 Ahua Street                        
2.154 CREFI/JPMCB 675 Mapunapuna Street                        
2.155 CREFI/JPMCB 659 Ahua Street                        
2.156 CREFI/JPMCB 1055 Ahua Street                        
2.157 CREFI/JPMCB 944 Ahua Street                        
2.158 CREFI/JPMCB 2019 Kahai Street                        
2.159 CREFI/JPMCB 2001 Kahai Street                        
2.160 CREFI/JPMCB 106 Puuhale Road                        
2.161 CREFI/JPMCB 2875 Paa Street                        
2.162 CREFI/JPMCB 1024 Mapunapuna Street                        
2.163 CREFI/JPMCB 2760 Kamehameha Highway                        
2.164 CREFI/JPMCB 2635 Waiwai Loop A                        
2.165 CREFI/JPMCB 2635 Waiwai Loop B                        
2.166 CREFI/JPMCB 2836 Awaawaloa Street                        
2.167 CREFI/JPMCB 609 Ahua Street                        
2.168 CREFI/JPMCB 905 Ahua Street                        
2.169 CREFI/JPMCB 2110 Auiki Street                        
2.170 CREFI/JPMCB 140 Puuhale Road                        
2.171 CREFI/JPMCB 2139 Kaliawa Street                        
2.172 CREFI/JPMCB 231 Sand Island Access Road                        
2.173 CREFI/JPMCB 2140 Kaliawa Street                        
2.174 CREFI/JPMCB 33 South Vineyard Boulevard                        
2.175 CREFI/JPMCB 970 Ahua Street                        
2.176 CREFI/JPMCB 960 Ahua Street                        
2.177 CREFI/JPMCB 1045 Mapunapuna Street                        
2.178 CREFI/JPMCB 165 Sand Island Access Road                        
2.179 CREFI/JPMCB 2839 Kilihau Street                        
2.180 CREFI/JPMCB 2829 Kilihau Street                        
2.181 CREFI/JPMCB 2833 Kilihau Street                        
2.182 CREFI/JPMCB 2821 Kilihau Street                        
2.183 CREFI/JPMCB 2808 Kam Highway                        
2.184 CREFI/JPMCB 2815 Kilihau Street                        
2.185 CREFI/JPMCB 2850 Awaawaloa Street                        
2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                        
3 GACC 59 Maiden Lane     0 0 0 0 4,650,281 0 0 0    
4 GACC 101 California 18%   0 0 0 0 0 0 0 20,474,821 Unfunded Obligations Reserve: 10,474,821.10; Cooley Reserve: 10,000,000  
5 JPMCB SWVP Portfolio     0 97,938 0 0 822,222 990,844 0 5,000,000 PIP Reserve  
5.01 JPMCB InterContinental                        
5.02 JPMCB DoubleTree Sunrise                        
5.03 JPMCB DoubleTree Charlotte                        
5.04 JPMCB DoubleTree RTP                        
6 CREFI Arbor Hotel Portfolio Various   0 95,607 0 0 217,898 0 0 18,086,700 PIP Reserve  
6.01 CREFI Residence Inn Salt Lake City 10%                      
6.02 CREFI Hampton Inn Santa Barbara 10%                      
6.03 CREFI Hampton Inn Bloomington                        
6.04 CREFI Hampton Inn Norwood                        
6.05 CREFI Springhill Suites Bloomington                        
6.06 CREFI Hyatt Place Arlington                        
7 CREFI Green Hills Corporate Center     0 0 0 0 768,606 30,068 0 1,911,661 HVAC Reserve: 1,109,161.34; Penske Deferred Tenant Allowance Reserve: 802,500  
8 JPMCB Weston I & II     4,836 0 0 2,800,000 0 0 0 2,060,875 Outstanding TI Reserve: 1,187,486.43; Free Rent Reserve: 873,389  
9 GACC Moffett Towers II - Building V 2%   0 0 0 29,997,618 0 0 0 0    
10 GACC Newport Corporate Center 10%   1,675,000 0 0 60,072,224 0 0 0 27,164,693 Free Rent Reserve: 21,807,139; T-Mobile Capital Expenditure Reserve: 5,357,554  
11 CREFI Western Digital R&D Campus 17%   0 0 0 0 0 0 0 0    
12 CREFI Lakeside Apartments     265,824 0 0 0 672,526 50,295 0 0    
13 GACC Central Tower Office 19%   0 0 0 0 0 0 0 753,839 Existing TI/LC Obligations Reserve  
14 CREFI Birch Landing Apartments     0 184,938 3,000 0 330,926 107,063 213,055 6,000,000 Litigation Reserve  

 

A-1-22

 

ANNEX A-1

 

          UPFRONT ESCROW  
                             
          Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront  
Loan # Seller Property Name PML %   Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)  
15 JPMCB Greenleaf at Howell     2,838 0 0 17,028 191,462 675 0 2,409,326 Outstanding Tenant Obligation Reserve: 1,776,826, Starbucks Reserve: 632,500  
16 GACC Arctic Glacier Portfolio     0 0 0 0 0 0 0 0    
16.01 GACC Arctic Glacier - Menomonee                        
16.02 GACC Arctic Glacier - West St. Paul                        
16.03 GACC Arctic Glacier - Mississauga                        
16.04 GACC Arctic Glacier - Fairport                        
16.05 GACC Arctic Glacier - West Point                        
16.06 GACC Arctic Glacier - Twin Oaks                        
16.07 GACC Arctic Glacier - Newburgh                        
16.08 GACC Arctic Glacier - Winnipeg                        
16.09 GACC Arctic Glacier - Port Huron                        
16.10 GACC Arctic Glacier - Ypsilanti                        
16.11 GACC Arctic Glacier - Chatham                        
16.12 GACC Arctic Glacier - Omaha                        
16.13 GACC Arctic Glacier - Rapid City                        
16.14 GACC Arctic Glacier - Grayling                        
16.15 GACC Arctic Glacier - Belding                        
16.16 GACC Arctic Glacier - Marshall                        
16.17 GACC Arctic Glacier - Dubuque                        
16.18 GACC Arctic Glacier - Lake Ozark                        
16.19 GACC Arctic Glacier - Pierre                        
16.20 GACC Arctic Glacier - Shelby                        
16.21 GACC Arctic Glacier - Storm Lake                        
17 JPMCB Hilton Melbourne     2,018,964 0 0 0 193,587 0 0 0    
18 JPMCB Park Central Plaza I & II     0 0 0 250,000 210,605 0 0 309,721 Outstanding TI/LC Reserve: 181,018.01; Prepaid Rent Reserve: 128,703.22  
19 GACC Infinity Park Apartments     316,880 33,120 0 0 17,847 71,488 0 0    
20 CREFI 57 East 11th Street     0 0 0 0 276,521 0 0 9,057,308 Unfunded Obligations Reserve: 6,737,608; WeWork Free Rent Reserve: 2,319,700  
21 GACC Heartland Dental Medical Office Portfolio     0 316,121 0 0 250,000 384,109 0 171,365 Existing TI/LC Obligations Reserve: 109,315; Rent Concession Reserve: 62,050  
21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive                        
21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road                        
21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road                        
21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza                        
21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street                        
21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick's Drive                        
21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220                        
21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377                        
21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway                        
21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard                        
21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive                        
21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                        
21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway                        
21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street                        
21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street                        
21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                        
21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard                        
21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road                        
21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place                        
21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue                        
21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road                        
21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road                        
21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road                        
21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive                        
21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard                        
21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street                        
21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway                        
21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway                        
21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway                        
21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                        
21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road                        
21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive                        
21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard                        
21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way                        
21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive                        
21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard                        
21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane                        
21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road                        
21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road                        
21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                        
21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane                        
21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway                        
21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road                        
21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                        
21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive                        
21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47                        
21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road                        
21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road                        
21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane                        
21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50                        
21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                        
21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                        
21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road                        
21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road                        
21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center                        
21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue                        
21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                        
21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard                        
21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                        
21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue                        
21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                        
21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road                        
21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                        
21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road                        
21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North                        
21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                        
21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                        
21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44                        
21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard                        
21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway                        
21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                        
21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard                        
21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West                        
21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street                        
21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441                        
21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                        
21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South                        
21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                        

 

A-1-23

 

ANNEX A-1

 

          UPFRONT ESCROW  
                             
          Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront  
Loan # Seller Property Name PML %   Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)  
21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard                        
21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive                        
21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street                        
21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road                        
21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                        
21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place                        
21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle                        
21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North                        
21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road                        
21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive                        
21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard                        
21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road                        
21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway                        
21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70                        
21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street                        
21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road                        
21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road                        
21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard                        
21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road                        
21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway                        
21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive                        
21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard                        
21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East                        
21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road                        
21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road                        
21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive                        
21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place                        
21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road                        
21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way                        
21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard                        
21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard                        
21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                        
21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court                        
21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South                        
21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue                        
21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue                        
21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue                        
21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane                        
21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue                        
21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                        
21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street                        
21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway                        
21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue                        
21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place                        
21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road                        
21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street                        
21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road                        
21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street                        
21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street                        
21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street                        
21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                        
21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64                        
21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009                        
21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road                        
21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road                        
21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South                        
21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6                        
21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway                        
21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard                        
21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court                        
21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17                        
21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive                        
21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East                        
21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street                        
21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue                        
21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                        
21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive                        
21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road                        
21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                        
21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast                        
21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                        
21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North                        
21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street                        
21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway                        
21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road                        
21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street                        
21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court                        
21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                        
21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza                        
21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                        
21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road                        
21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue                        
21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle                        
21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street                        
21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road                        
21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9                        
21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court                        
21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street                        
21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202                        
21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5                        
21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                        
22 GACC Stonebrook Apartments Phase II 10%   0 0 0 0 0 4,633 0 0    
23 GACC Hawk View Industrial Park     0 0 0 0 75,028 13,161 0 0    
24 CREFI Magnolia Hotel St. Louis     0 5,750 0 0 55,274 0 0 0    
25 CREFI Augusta Self Storage Portfolio     44,817 24,063 0 0 48,140 32,560 0 0    
25.01 CREFI Hollywood Storage - Evans                        
25.02 CREFI Hollywood Storage - Augusta                        
25.03 CREFI Hollywood Storage - Martinez                        
26 GACC Clinton West     0 0 0 0 3,209 0 0 0    
27 CREFI Residence Inn - Lynchburg     0 0 0 0 13,000 10,880 0 200,000 Holdback Reserve  
28 GACC IRG Moraine Industrial     0 78,000 60,000 380,000 18,113 0 0 31,677 Fuyao Reserve  
29 GACC One Parkway North     0 0 0 0 711,222 0 0 2,295,013 Fixed Annual Rent Funds: 1,874,862; Ground Rent Reserve: 318,726.54; Initial Rent Credit Holdback: 101,424.55  
30 GACC Pine Terrace Apartments     0 124,406 0 0 93,177 21,407 0 0    
31 GACC Orchard Park Apartments 20%   0 18,438 0 0 12,745 0 0 0    
32 GACC Rockridge Plaza     0 7,500 0 100,000 43,444 0 0 5,042 Gap Rent Reserve  
33 CREFI Giant Hershey PA     0 0 0 0 0 0 0 0    
34 CREFI 2211 West Camelback Road     0 0 0 0 58,958 3,545 0 27,900 Elixir Free Rent Reserve: 14,400; Vlad's CAM Reserve: 13,500  
35 GACC Pell City Portfolio     400,000 0 0 0 26,609 22,810 0 0    
35.01 GACC Holiday Inn-Pell City                        
35.02 GACC Hampton Inn-Pell City                        
36 GACC 364 Bush 16%   0 1,875 0 225,000 0 0 0 0    
37 GACC 1731 15th Street 22%   0 2,438 0 0 0 0 0 49,984 Water and Sewer Reserve  
38 GACC Sunridge Apartments     200,000 196,800 0 0 74,055 0 0 0    
39 GACC Alamo Drafthouse Cinema - Lubbock     0 0 0 0 0 0 0 0    
40 CREFI Piney Green Food Lion     0 131,625 0 0 26,588 7,864 0 0    

 

A-1-24

 

ANNEX A-1

 

      MONTHLY ESCROW   RESERVE CAPS
                                   
      Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly   CapEx Envir. TI/LC RE Tax Insur. Debt Service Other
Loan # Seller Property Name Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)
1 GACC 3 Columbus Circle Springing 0 Springing Springing Springing Springing Young & Rubicam Reserve   1,000,000   5,000,000       40,000,000
2 CREFI/JPMCB ILPT Hawaii Portfolio 0 0 0 Springing Springing 0                  
2.001 CREFI/JPMCB 2810 Pukoloa Street                              
2.002 CREFI/JPMCB 1360 Pali Highway                              
2.003 CREFI/JPMCB 1001 Ahua Street                              
2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                              
2.005 CREFI/JPMCB 2850 Paa Street                              
2.006 CREFI/JPMCB 949 Mapunapuna Street                              
2.007 CREFI/JPMCB 2828 Paa Street                              
2.008 CREFI/JPMCB 80 Sand Island Access Road                              
2.009 CREFI/JPMCB 1030 Mapunapuna Street                              
2.010 CREFI/JPMCB 150 Puuhale Road                              
2.011 CREFI/JPMCB 2344 Pahounui Drive                              
2.012 CREFI/JPMCB 120 Sand Island Access Road                              
2.013 CREFI/JPMCB 1122 Mapunapuna Street                              
2.014 CREFI/JPMCB 2915 Kaihikapu Street                              
2.015 CREFI/JPMCB 819 Ahua Street                              
2.016 CREFI/JPMCB 2144 Auiki Street                              
2.017 CREFI/JPMCB 1027 Kikowaena Place                              
2.018 CREFI/JPMCB 1931 Kahai Street                              
2.019 CREFI/JPMCB 148 Mokauea Street                              
2.020 CREFI/JPMCB 2886 Paa Street                              
2.021 CREFI/JPMCB 2838 Kilihau Street                              
2.022 CREFI/JPMCB 803 Ahua Street                              
2.023 CREFI/JPMCB 220 Puuhale Road                              
2.024 CREFI/JPMCB 930 Mapunapuna Street                              
2.025 CREFI/JPMCB 2103 Kaliawa Street                              
2.026 CREFI/JPMCB 2969 Mapunapuna Place                              
2.027 CREFI/JPMCB 158 Sand Island Access Road                              
2.028 CREFI/JPMCB 1926 Auiki Street                              
2.029 CREFI/JPMCB 113 Puuhale Road                              
2.030 CREFI/JPMCB 2250 Pahounui Drive                              
2.031 CREFI/JPMCB 733 Mapunapuna Street                              
2.032 CREFI/JPMCB 761 Ahua Street                              
2.033 CREFI/JPMCB 918 Ahua Street                              
2.034 CREFI/JPMCB 180 Sand Island Access Road                              
2.035 CREFI/JPMCB 2829 Awaawaloa Street                              
2.036 CREFI/JPMCB 120 Mokauea Street                              
2.037 CREFI/JPMCB 2861 Mokumoa Street                              
2.038 CREFI/JPMCB 2826 Kaihikapu Street                              
2.039 CREFI/JPMCB 179 Sand Island Access Road                              
2.040 CREFI/JPMCB 855 Mapunapuna Street                              
2.041 CREFI/JPMCB 2308 Pahounui Drive                              
2.042 CREFI/JPMCB 619 Mapunapuna Street                              
2.043 CREFI/JPMCB 2846-A Awaawaloa Street                              
2.044 CREFI/JPMCB 238 Sand Island Access Road                              
2.045 CREFI/JPMCB 704 Mapunapuna Street                              
2.046 CREFI/JPMCB 120B Mokauea Street                              
2.047 CREFI/JPMCB 1150 Kikowaena Street                              
2.048 CREFI/JPMCB 2127 Auiki Street                              
2.049 CREFI/JPMCB 2810 Paa Street                              
2.050 CREFI/JPMCB 2841 Pukoloa Street                              
2.051 CREFI/JPMCB 1000 Mapunapuna Street                              
2.052 CREFI/JPMCB 2829 Pukoloa Street                              
2.053 CREFI/JPMCB 889 Ahua Street                              
2.054 CREFI/JPMCB 2819 Pukoloa Street                              
2.055 CREFI/JPMCB 1038 Kikowaena Place                              
2.056 CREFI/JPMCB 2965 Mokumoa Street                              
2.057 CREFI/JPMCB 850 Ahua Street                              
2.058 CREFI/JPMCB 1330 Pali Highway                              
2.059 CREFI/JPMCB 2865 Pukoloa Street                              
2.060 CREFI/JPMCB 2855 Pukoloa Street                              
2.061 CREFI/JPMCB 789 Mapunapuna Street                              
2.062 CREFI/JPMCB 2960 Mokumoa Street                              
2.063 CREFI/JPMCB 231B Sand Island Access Road                              
2.064 CREFI/JPMCB 2020 Auiki Street                              
2.065 CREFI/JPMCB 2857 Awaawaloa Street                              
2.066 CREFI/JPMCB 1050 Kikowaena Place                              
2.067 CREFI/JPMCB 2850 Mokumoa Street                              
2.068 CREFI/JPMCB 2840 Mokumoa Street                              
2.069 CREFI/JPMCB 2830 Mokumoa Street                              
2.070 CREFI/JPMCB 960 Mapunapuna Street                              
2.071 CREFI/JPMCB 125B Puuhale Road                              
2.072 CREFI/JPMCB 2809 Kaihikapu Street                              
2.073 CREFI/JPMCB 212 Mohonua Place                              
2.074 CREFI/JPMCB 692 Mapunapuna Street                              
2.075 CREFI/JPMCB 1024 Kikowaena Place                              
2.076 CREFI/JPMCB 669 Ahua Street                              
2.077 CREFI/JPMCB 215 Puuhale Road                              
2.078 CREFI/JPMCB 142 Mokauea Street                              
2.079 CREFI/JPMCB 2847 Awaawaloa Street                              
2.080 CREFI/JPMCB 2816 Awaawaloa Street                              
2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                              
2.082 CREFI/JPMCB 2864 Mokumoa Street                              
2.083 CREFI/JPMCB 770 Mapunapuna Street                              
2.084 CREFI/JPMCB 151 Puuhale Road                              
2.085 CREFI/JPMCB 207 Puuhale Road                              
2.086 CREFI/JPMCB 2970 Mokumoa Street                              
2.087 CREFI/JPMCB 2868 Kaihikapu Street                              
2.088 CREFI/JPMCB 2908 Kaihikapu Street                              
2.089 CREFI/JPMCB 2814 Kilihau Street                              
2.090 CREFI/JPMCB 759 Puuloa Road                              
2.091 CREFI/JPMCB 659 Puuloa Road                              
2.092 CREFI/JPMCB 667 Puuloa Road                              
2.093 CREFI/JPMCB 679 Puuloa Road                              
2.094 CREFI/JPMCB 689 Puuloa Road                              
2.095 CREFI/JPMCB 950 Mapunapuna Street                              
2.096 CREFI/JPMCB 822 Mapunapuna Street                              
2.097 CREFI/JPMCB 842 Mapunapuna Street                              
2.098 CREFI/JPMCB 214 Sand Island Access Road                              
2.099 CREFI/JPMCB 709 Ahua Street                              
2.100 CREFI/JPMCB 766 Mapunapuna Street                              
2.101 CREFI/JPMCB 830 Mapunapuna Street                              
2.102 CREFI/JPMCB 2855 Kaihikapu Street                              

 

A-1-25

 

ANNEX A-1

 

      MONTHLY ESCROW   RESERVE CAPS
                                   
      Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly   CapEx Envir. TI/LC RE Tax Insur. Debt Service Other
Loan # Seller Property Name Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)
2.103 CREFI/JPMCB 865 Ahua Street                              
2.104 CREFI/JPMCB 852 Mapunapuna Street                              
2.105 CREFI/JPMCB 2906 Kaihikapu Street                              
2.106 CREFI/JPMCB 2879 Paa Street                              
2.107 CREFI/JPMCB 702 Ahua Street                              
2.108 CREFI/JPMCB 2864 Awaawaloa Street                              
2.109 CREFI/JPMCB 2819 Mokumoa Street - A                              
2.110 CREFI/JPMCB 2869 Mokumoa Street                              
2.111 CREFI/JPMCB 2819 Mokumoa Street - B                              
2.112 CREFI/JPMCB 228 Mohonua Place                              
2.113 CREFI/JPMCB 2264 Pahounui Drive                              
2.114 CREFI/JPMCB 808 Ahua Street                              
2.115 CREFI/JPMCB 2827 Kaihikapu Street                              
2.116 CREFI/JPMCB 697 Ahua Street                              
2.117 CREFI/JPMCB 2849 Kaihikapu Street                              
2.118 CREFI/JPMCB 2831 Awaawaloa Street                              
2.119 CREFI/JPMCB 2858 Kaihikapu Street                              
2.120 CREFI/JPMCB 2276 Pahounui Drive                              
2.121 CREFI/JPMCB 2806 Kaihikapu Street                              
2.122 CREFI/JPMCB 1052 Ahua Street                              
2.123 CREFI/JPMCB 2889 Mokumoa Street                              
2.124 CREFI/JPMCB 685 Ahua Street                              
2.125 CREFI/JPMCB 2839 Mokumoa Street                              
2.126 CREFI/JPMCB 94-240 Pupuole Street                              
2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                              
2.128 CREFI/JPMCB 719 Ahua Street                              
2.129 CREFI/JPMCB 2812 Awaawaloa Street                              
2.130 CREFI/JPMCB 2927 Mokumoa Street                              
2.131 CREFI/JPMCB 197 Sand Island Access Road                              
2.132 CREFI/JPMCB 2844 Kaihikapu Street                              
2.133 CREFI/JPMCB 2879 Mokumoa Street                              
2.134 CREFI/JPMCB 2135 Auiki Street                              
2.135 CREFI/JPMCB 855 Ahua Street                              
2.136 CREFI/JPMCB 2122 Kaliawa Street                              
2.137 CREFI/JPMCB 2831 Kaihikapu Street                              
2.138 CREFI/JPMCB 729 Ahua Street                              
2.139 CREFI/JPMCB 739 Ahua Street                              
2.140 CREFI/JPMCB 2833 Paa Street #2                              
2.141 CREFI/JPMCB 2833 Paa Street                              
2.142 CREFI/JPMCB 2815 Kaihikapu Street                              
2.143 CREFI/JPMCB 1062 Kikowaena Place                              
2.144 CREFI/JPMCB 673 Ahua Street                              
2.145 CREFI/JPMCB 2106 Kaliawa Street                              
2.146 CREFI/JPMCB 812 Mapunapuna Street                              
2.147 CREFI/JPMCB 2804 Kilihau Street                              
2.148 CREFI/JPMCB 525 North King Street                              
2.149 CREFI/JPMCB 204 Sand Island Access Road                              
2.150 CREFI/JPMCB 660 Ahua Street                              
2.151 CREFI/JPMCB 218 Mohonua Place                              
2.152 CREFI/JPMCB 125 Puuhale Road                              
2.153 CREFI/JPMCB 645 Ahua Street                              
2.154 CREFI/JPMCB 675 Mapunapuna Street                              
2.155 CREFI/JPMCB 659 Ahua Street                              
2.156 CREFI/JPMCB 1055 Ahua Street                              
2.157 CREFI/JPMCB 944 Ahua Street                              
2.158 CREFI/JPMCB 2019 Kahai Street                              
2.159 CREFI/JPMCB 2001 Kahai Street                              
2.160 CREFI/JPMCB 106 Puuhale Road                              
2.161 CREFI/JPMCB 2875 Paa Street                              
2.162 CREFI/JPMCB 1024 Mapunapuna Street                              
2.163 CREFI/JPMCB 2760 Kamehameha Highway                              
2.164 CREFI/JPMCB 2635 Waiwai Loop A                              
2.165 CREFI/JPMCB 2635 Waiwai Loop B                              
2.166 CREFI/JPMCB 2836 Awaawaloa Street                              
2.167 CREFI/JPMCB 609 Ahua Street                              
2.168 CREFI/JPMCB 905 Ahua Street                              
2.169 CREFI/JPMCB 2110 Auiki Street                              
2.170 CREFI/JPMCB 140 Puuhale Road                              
2.171 CREFI/JPMCB 2139 Kaliawa Street                              
2.172 CREFI/JPMCB 231 Sand Island Access Road                              
2.173 CREFI/JPMCB 2140 Kaliawa Street                              
2.174 CREFI/JPMCB 33 South Vineyard Boulevard                              
2.175 CREFI/JPMCB 970 Ahua Street                              
2.176 CREFI/JPMCB 960 Ahua Street                              
2.177 CREFI/JPMCB 1045 Mapunapuna Street                              
2.178 CREFI/JPMCB 165 Sand Island Access Road                              
2.179 CREFI/JPMCB 2839 Kilihau Street                              
2.180 CREFI/JPMCB 2829 Kilihau Street                              
2.181 CREFI/JPMCB 2833 Kilihau Street                              
2.182 CREFI/JPMCB 2821 Kilihau Street                              
2.183 CREFI/JPMCB 2808 Kam Highway                              
2.184 CREFI/JPMCB 2815 Kilihau Street                              
2.185 CREFI/JPMCB 2850 Awaawaloa Street                              
2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                              
3 GACC 59 Maiden Lane Springing 0 Springing 930,056 Springing 0         18,000,000        
4 GACC 101 California Springing 0 Springing Springing Springing 0     500,606   2,503,030        
5 JPMCB SWVP Portfolio 5% of Gross Revenues 0 0 205,555 82,570 Springing Hotel Tax Reserve                
5.01 JPMCB InterContinental                              
5.02 JPMCB DoubleTree Sunrise                              
5.03 JPMCB DoubleTree Charlotte                              
5.04 JPMCB DoubleTree RTP                              
6 CREFI Arbor Hotel Portfolio 114,243 0 0 217,898 Springing 0                  
6.01 CREFI Residence Inn Salt Lake City                              
6.02 CREFI Hampton Inn Santa Barbara                              
6.03 CREFI Hampton Inn Bloomington                              
6.04 CREFI Hampton Inn Norwood                              
6.05 CREFI Springhill Suites Bloomington                              
6.06 CREFI Hyatt Place Arlington                              
7 CREFI Green Hills Corporate Center 9,842 0 0 139,747 10,023 221,347 Penske Deferred Tenant Allowance Reserve: 221,347; HVAC Reserve: Excess Cash Flow               HVAC Reserve: 9,610,000; Penske Deferred Tenant Allowance Reserve: 5,229,440
8 JPMCB Weston I & II 4,836 0 Springing 39,676 Springing 0     116,064   1,000,000        
9 GACC Moffett Towers II - Building V Springing 0 0 87,587 Springing 0                  
10 GACC Newport Corporate Center 12,479 0 0 Springing Springing 0     149,743            
11 CREFI Western Digital R&D Campus Springing 0 0 Springing Springing 0                  
12 CREFI Lakeside Apartments 11,833 0 0 84,066 12,574 0                  
13 GACC Central Tower Office Springing 0 Springing Springing Springing 0                  
14 CREFI Birch Landing Apartments 13,651 0 0 47,275 21,413 0                  

 

A-1-26

 

ANNEX A-1

 

      MONTHLY ESCROW   RESERVE CAPS
                                   
      Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly   CapEx Envir. TI/LC RE Tax Insur. Debt Service Other
Loan # Seller Property Name Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)
15 JPMCB Greenleaf at Howell 2,838 0 17,028 47,866 675 0         600,000        
16 GACC Arctic Glacier Portfolio Springing 0 Springing Springing Springing 0     161,811   251,000        
16.01 GACC Arctic Glacier - Menomonee                              
16.02 GACC Arctic Glacier - West St. Paul                              
16.03 GACC Arctic Glacier - Mississauga                              
16.04 GACC Arctic Glacier - Fairport                              
16.05 GACC Arctic Glacier - West Point                              
16.06 GACC Arctic Glacier - Twin Oaks                              
16.07 GACC Arctic Glacier - Newburgh                              
16.08 GACC Arctic Glacier - Winnipeg                              
16.09 GACC Arctic Glacier - Port Huron                              
16.10 GACC Arctic Glacier - Ypsilanti                              
16.11 GACC Arctic Glacier - Chatham                              
16.12 GACC Arctic Glacier - Omaha                              
16.13 GACC Arctic Glacier - Rapid City                              
16.14 GACC Arctic Glacier - Grayling                              
16.15 GACC Arctic Glacier - Belding                              
16.16 GACC Arctic Glacier - Marshall                              
16.17 GACC Arctic Glacier - Dubuque                              
16.18 GACC Arctic Glacier - Lake Ozark                              
16.19 GACC Arctic Glacier - Pierre                              
16.20 GACC Arctic Glacier - Shelby                              
16.21 GACC Arctic Glacier - Storm Lake                              
17 JPMCB Hilton Melbourne 2% of Gross Revenues 0 0 24,198 Springing Springing PIP Reserve                
18 JPMCB Park Central Plaza I & II 2,471 0 9,882 42,121 Springing 0                  
19 GACC Infinity Park Apartments 10,063 0 0 13,257 0 0                  
20 CREFI 57 East 11th Street 1,023 0 0 46,087 Springing 0                  
21 GACC Heartland Dental Medical Office Portfolio 16,042 0 80,208 Springing Springing 0     32,083   160,417        
21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive                              
21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road                              
21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road                              
21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza                              
21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street                              
21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick's Drive                              
21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220                              
21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377                              
21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway                              
21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard                              
21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive                              
21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                              
21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway                              
21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street                              
21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street                              
21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                              
21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard                              
21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road                              
21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place                              
21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue                              
21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road                              
21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road                              
21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road                              
21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive                              
21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard                              
21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street                              
21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway                              
21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway                              
21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway                              
21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                              
21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road                              
21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive                              
21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard                              
21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way                              
21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive                              
21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard                              
21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane                              
21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road                              
21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road                              
21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                              
21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane                              
21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway                              
21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road                              
21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                              
21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive                              
21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47                              
21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road                              
21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road                              
21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane                              
21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50                              
21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                              
21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                              
21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road                              
21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road                              
21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center                              
21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue                              
21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                              
21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard                              
21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                              
21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue                              
21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                              
21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road                              
21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                              
21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road                              
21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North                              
21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                              
21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                              
21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44                              
21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard                              
21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway                              
21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                              
21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard                              
21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West                              
21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street                              
21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441                              
21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                              
21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South                              
21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                              

 

A-1-27

 

ANNEX A-1

 

      MONTHLY ESCROW   RESERVE CAPS
                                   
      Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly   CapEx Envir. TI/LC RE Tax Insur. Debt Service Other
Loan # Seller Property Name Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)
21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard                              
21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive                              
21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street                              
21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road                              
21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                              
21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place                              
21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle                              
21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North                              
21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road                              
21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive                              
21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard                              
21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road                              
21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway                              
21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70                              
21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street                              
21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road                              
21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road                              
21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard                              
21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road                              
21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway                              
21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive                              
21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard                              
21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East                              
21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road                              
21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road                              
21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive                              
21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place                              
21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road                              
21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way                              
21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard                              
21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard                              
21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                              
21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court                              
21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South                              
21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue                              
21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue                              
21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue                              
21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane                              
21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue                              
21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                              
21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street                              
21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway                              
21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue                              
21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place                              
21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road                              
21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street                              
21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road                              
21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street                              
21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street                              
21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street                              
21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                              
21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64                              
21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009                              
21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road                              
21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road                              
21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South                              
21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6                              
21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway                              
21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard                              
21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court                              
21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17                              
21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive                              
21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East                              
21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street                              
21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue                              
21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                              
21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive                              
21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road                              
21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                              
21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast                              
21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                              
21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North                              
21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street                              
21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway                              
21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road                              
21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street                              
21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court                              
21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                              
21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza                              
21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                              
21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road                              
21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue                              
21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle                              
21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street                              
21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road                              
21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9                              
21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court                              
21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street                              
21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202                              
21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5                              
21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                              
22 GACC Stonebrook Apartments Phase II 2,042 0 0 11,125 2,317 0     49,000            
23 GACC Hawk View Industrial Park 1,111 0 11,108 15,006 6,580 0     26,660   266,600        
24 CREFI Magnolia Hotel St. Louis 4% of Gross Revenues 0 0 7,896 Springing Springing PIP Reserve: Springing, Seasonality Reserve: Springing                
25 CREFI Augusta Self Storage Portfolio 1,738 0 0 6,877 2,505 0                  
25.01 CREFI Hollywood Storage - Evans                              
25.02 CREFI Hollywood Storage - Augusta                              
25.03 CREFI Hollywood Storage - Martinez                              
26 GACC Clinton West 1,458 0 0 802 Springing 0                  
27 CREFI Residence Inn - Lynchburg 11,961 0 0 13,000 2,176 Springing PIP Reserve; Debt Yield Reserve               Debt Yield Reserve: 300,000
28 GACC IRG Moraine Industrial 5,705 0 9,392 4,528 Springing 0     136,920   500,000        
29 GACC One Parkway North 3,437 0 21,484 79,025 Springing 159,363 Ground Rent Reserve   250,000   500,000        
30 GACC Pine Terrace Apartments 9,595 0 0 31,059 10,704 0                  
31 GACC Orchard Park Apartments 2,268 0 0 12,745 Springing 0     81,648            
32 GACC Rockridge Plaza 1,442 0 7,211 10,861 Springing 0     50,000   255,000        
33 CREFI Giant Hershey PA Springing 0 Springing Springing Springing 0                  
34 CREFI 2211 West Camelback Road 743 0 3,713 19,653 1,773 0     39,600   250,000        
35 GACC Pell City Portfolio 4% of projected Rents 0 0 5,322 1,901 Springing PIP Reserve                
35.01 GACC Holiday Inn-Pell City                              
35.02 GACC Hampton Inn-Pell City                              
36 GACC 364 Bush 233 0 Springing 6,296 Springing 0     5,591   225,000        
37 GACC 1731 15th Street 1,042 0 0 12,290 Springing 0                  
38 GACC Sunridge Apartments 14,125 0 0 9,771 Springing 0                  
39 GACC Alamo Drafthouse Cinema - Lubbock 553 0 1,382 Springing Springing 0     19,900   83,000        
40 CREFI Piney Green Food Lion 796 0 1,857 5,318 3,932 0                  

 

A-1-28

 

ANNEX A-1

 

          LARGEST TENANT   2nd LARGEST TENANT (3), (23), (24), (25)   3rd LARGEST TENANT   4th LARGEST TENANT (3), (23), (24), (25)
                                       
        Single     Lease       Lease       Lease       Lease
Loan # Seller Property Name   Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration   4th Largest Tenant Unit Size Expiration
1 GACC 3 Columbus Circle   No Young & Rubicam, Inc. 375,236 08/31/33   Emerge 212 3CC LLC 57,359 11/30/27   Nordstrom 46,991 10/31/39   Jazz at Lincoln Center, Inc. 30,653 04/30/28
2 CREFI/JPMCB ILPT Hawaii Portfolio   Various                              
2.001 CREFI/JPMCB 2810 Pukoloa Street   Yes Servco Pacific, Inc. 418,502 01/31/64                        
2.002 CREFI/JPMCB 1360 Pali Highway   Yes Safeway Inc. 126,773 10/31/43                        
2.003 CREFI/JPMCB 1001 Ahua Street   Yes Manheim Remarketing, Inc. 337,734 04/30/21                        
2.004 CREFI/JPMCB 848 Ala Lilikoi Street A   Yes Bradley Shopping Center Company 325,786 04/22/33                        
2.005 CREFI/JPMCB 2850 Paa Street   Yes Honolulu Warehouse Co., Ltd. 298,384 01/31/44                        
2.006 CREFI/JPMCB 949 Mapunapuna Street   Yes Coca-Cola Bottling of Hawaii, LLC 236,914 07/31/39                        
2.007 CREFI/JPMCB 2828 Paa Street   Yes Kaiser Foundation Health Plan, Inc. 187,264 06/30/46                        
2.008 CREFI/JPMCB 80 Sand Island Access Road   Yes Pahounui Partners, LLC 190,836 06/30/27                        
2.009 CREFI/JPMCB 1030 Mapunapuna Street   Yes WESCO Real Estate III, LLC 122,281 12/31/35                        
2.010 CREFI/JPMCB 150 Puuhale Road   Yes Warehouse Rentals, Inc. 123,037 12/31/49                        
2.011 CREFI/JPMCB 2344 Pahounui Drive   Yes Ameron Hawaii, LLC 146,430 12/31/27                        
2.012 CREFI/JPMCB 120 Sand Island Access Road   No Malolo Beverages & Supplies, Ltd. 52,819 08/23/29   Marc Haine, Inc 8,328 12/31/23   IC Supply, Inc. 3,612 01/31/22   Diversified Innovations, Inc. 2,489 06/30/20
2.013 CREFI/JPMCB 1122 Mapunapuna Street   Yes Olelo: The Corporation for Community Television 105,506 10/14/44                        
2.014 CREFI/JPMCB 2915 Kaihikapu Street   Yes Chill Space Limited Liability Company 105,000 12/31/42                        
2.015 CREFI/JPMCB 819 Ahua Street   Yes Penske Trucking Leasing Co., L.P. 105,013 12/31/37                        
2.016 CREFI/JPMCB 2144 Auiki Street   No Hawaii Performance Warehouse, LLC 11,600 11/30/25   Honolulu Hardwoods, Inc. 4,400 03/31/20   Black & Decker (U.S.) Inc. 4,300 01/31/20   Premier Interiors Development, Inc. 3,300 02/28/22
2.017 CREFI/JPMCB 1027 Kikowaena Place   Yes R. Wo & Associates, Inc. 102,443 05/31/31                        
2.018 CREFI/JPMCB 1931 Kahai Street   Yes Hokumele Enterprise, LLC 96,287 08/31/37                        
2.019 CREFI/JPMCB 148 Mokauea Street   Yes MHI LLC 85,790 03/31/32                        
2.020 CREFI/JPMCB 2886 Paa Street   Yes Sears Roebuck and Company 60,023 11/14/43                        
2.021 CREFI/JPMCB 2838 Kilihau Street   Yes Anches Hawaiian Partnership II LLP 83,189 12/31/22                        
2.022 CREFI/JPMCB 803 Ahua Street   Yes Alternate Energy, Inc. 73,013 04/30/28                        
2.023 CREFI/JPMCB 220 Puuhale Road   Yes Warehouse Rentals, Inc. 65,942 12/31/49                        
2.024 CREFI/JPMCB 930 Mapunapuna Street   Yes Sony Electronics Inc. 68,992 01/31/32                        
2.025 CREFI/JPMCB 2103 Kaliawa Street   Yes Grace Pacific LLC 78,730 12/31/28                        
2.026 CREFI/JPMCB 2969 Mapunapuna Place   Yes Bank of Hawaii 79,999 12/31/30                        
2.027 CREFI/JPMCB 158 Sand Island Access Road   Yes A.L. Kilgo Company, Inc. 100,500 12/31/28                        
2.028 CREFI/JPMCB 1926 Auiki Street   Yes Five Star Transportation, Inc. 42,253 04/14/20                        
2.029 CREFI/JPMCB 113 Puuhale Road   Yes Cossette Investment Co., Inc. 77,171 12/31/28                        
2.030 CREFI/JPMCB 2250 Pahounui Drive   Yes A.L. Kilgo Company, Inc. 75,627 12/31/28                        
2.031 CREFI/JPMCB 733 Mapunapuna Street   Yes American Builders & Contractors Supply Co., Inc. 64,894 11/30/24                        
2.032 CREFI/JPMCB 761 Ahua Street   Yes Lorax, LLC 73,013 12/31/22                        
2.033 CREFI/JPMCB 918 Ahua Street   Yes Bacon Universal Company, Inc. 72,072 02/29/32                        
2.034 CREFI/JPMCB 180 Sand Island Access Road   Yes A.L. Kilgo Company, Inc. 66,828 12/31/28                        
2.035 CREFI/JPMCB 2829 Awaawaloa Street   Yes Nicholas Wallner, et al 70,000 10/31/22                        
2.036 CREFI/JPMCB 120 Mokauea Street   No Coordinated Wire Rope of Hawaii, Inc. 14,496 06/30/22   Trans Pacific Textiles, Ltd. 9,497 06/30/19   Pacific Souvenir Group, Inc. 7,086 12/31/21        
2.037 CREFI/JPMCB 2861 Mokumoa Street   Yes HIE Holdings, Inc. 70,035 10/31/22                        
2.038 CREFI/JPMCB 2826 Kaihikapu Street   Yes Time Warner Entertainment Company, L.P. 70,000 12/31/22                        
2.039 CREFI/JPMCB 179 Sand Island Access Road   Yes MCG 179 Sand Island LP 62,464 06/30/47                        
2.040 CREFI/JPMCB 855 Mapunapuna Street   Yes Walker-Moody Construction Co., Ltd. 63,436 12/31/22                        
2.041 CREFI/JPMCB 2308 Pahounui Drive   Yes HD Pahounui, LLC 64,896 12/31/28                        
2.042 CREFI/JPMCB 619 Mapunapuna Street   Yes Gates Laundry Service, Inc. 55,377 07/31/41                        
2.043 CREFI/JPMCB 2846-A Awaawaloa Street   Yes OneSource Distributors, LLC 61,250 11/30/23                        
2.044 CREFI/JPMCB 238 Sand Island Access Road   Yes 238 Sand Island Property LLC 60,000 10/31/34                        
2.045 CREFI/JPMCB 704 Mapunapuna Street   Yes Hardware Hawaii Mapunapuna LLC 59,315 12/31/40                        
2.046 CREFI/JPMCB 120B Mokauea Street   No Coordinated Wire Rope of Hawaii, Inc. 23,826 06/30/22   Royal Metals Co., Inc. 11,537 06/30/22                
2.047 CREFI/JPMCB 1150 Kikowaena Street   Yes Ballard Mortuary, Inc. 45,753 02/28/30                        
2.048 CREFI/JPMCB 2127 Auiki Street   Yes New Age Service Hawaii, Inc. 56,900 06/30/35                        
2.049 CREFI/JPMCB 2810 Paa Street   Yes Maui Varities 52,185 12/31/48                        
2.050 CREFI/JPMCB 2841 Pukoloa Street   Yes Servco Pacific, Inc. 39,600 01/31/64                        
2.051 CREFI/JPMCB 1000 Mapunapuna Street   Yes First Hawaiian Bank 41,833 06/30/22                        
2.052 CREFI/JPMCB 2829 Pukoloa Street   Yes Servco Pacific, Inc. 39,600 01/31/64                        
2.053 CREFI/JPMCB 889 Ahua Street   Yes Bacon Universal Company, Inc. 49,452 09/30/24                        
2.054 CREFI/JPMCB 2819 Pukoloa Street   Yes Servco Pacific, Inc. 39,600 01/31/64                        
2.055 CREFI/JPMCB 1038 Kikowaena Place   Yes Phyllis D. Radford, as Trustee of the Radford Surviving Spouse Trust 47,417 11/30/31                        
2.056 CREFI/JPMCB 2965 Mokumoa Street   Yes Island Lighting Co., Inc. 41,586 12/31/32                        
2.057 CREFI/JPMCB 850 Ahua Street   Yes Honolulu Painting Company, Limited 47,879 12/31/22                        
2.058 CREFI/JPMCB 1330 Pali Highway   Yes Safeway Inc. 19,673 10/31/43                        
2.059 CREFI/JPMCB 2865 Pukoloa Street   Yes Coca-Cola Bottling of Hawaii, LLC 39,600 07/31/39                        
2.060 CREFI/JPMCB 2855 Pukoloa Street   Yes Coca-Cola Bottling of Hawaii, LLC 39,600 07/31/39                        
2.061 CREFI/JPMCB 789 Mapunapuna Street   Yes Unibodytech, LLC 46,559 12/31/22                        
2.062 CREFI/JPMCB 2960 Mokumoa Street   Yes Tamion2 LLC 38,377 11/30/33                        
2.063 CREFI/JPMCB 231B Sand Island Access Road   Yes Warehouse Rentals, Inc. 38,752 12/31/49                        
2.064 CREFI/JPMCB 2020 Auiki Street   Yes Alfred I. Castillo, Trustee of the Alfred I. 46,705 12/31/28                        
2.065 CREFI/JPMCB 2857 Awaawaloa Street   Yes Moo's Machine Works, Inc. 40,011 12/31/22                        
2.066 CREFI/JPMCB 1050 Kikowaena Place   Yes Big Rock Manufacturing, Inc. 42,790 09/30/30                        
2.067 CREFI/JPMCB 2850 Mokumoa Street   Yes Gregory Roger Gomes and Frances Uyeda Gomes 39,544 02/29/32                        
2.068 CREFI/JPMCB 2840 Mokumoa Street   Yes Webco Hawaii, Inc. 39,656 02/29/32                        
2.069 CREFI/JPMCB 2830 Mokumoa Street   Yes Webco Hawaii, Inc. 39,600 02/29/32                        
2.070 CREFI/JPMCB 960 Mapunapuna Street   Yes Sony Electronics Inc. 36,501 01/31/32                        
2.071 CREFI/JPMCB 125B Puuhale Road   Yes Ito-en (HAWAII) Inc. 48,933 12/31/28                        
2.072 CREFI/JPMCB 2809 Kaihikapu Street   Yes Pacific Jobbers Warehouse, Inc. 35,698 12/31/42                        
2.073 CREFI/JPMCB 212 Mohonua Place   Yes Raymond K. Takiguchi 46,221 12/31/28                        
2.074 CREFI/JPMCB 692 Mapunapuna Street   Yes Industrial Hardware Hawaii, Inc. 35,000 12/31/32                        
2.075 CREFI/JPMCB 1024 Kikowaena Place   Yes Manufekai LLC 39,831 11/30/31                        
2.076 CREFI/JPMCB 669 Ahua Street   Yes Royal Hawaiian Limousine 35,000 06/30/48                        
2.077 CREFI/JPMCB 215 Puuhale Road   Yes Dorvin D Leis Co. LLC 41,731 12/31/47                        
2.078 CREFI/JPMCB 142 Mokauea Street   Yes Pacific American Lumber, Inc. 26,000 02/28/26                        
2.079 CREFI/JPMCB 2847 Awaawaloa Street   Yes Green Builders Hawaii, Inc. 35,000 12/31/35                        
2.080 CREFI/JPMCB 2816 Awaawaloa Street   Yes RBC Leasing Corporation 43,560 11/30/29                        
2.081 CREFI/JPMCB 2928 Kaihikapu Street - B   Yes Triple "B" Forwarders, Inc. 37,852 12/31/22                        
2.082 CREFI/JPMCB 2864 Mokumoa Street   Yes Michael Boulware 39,600 02/28/22                        
2.083 CREFI/JPMCB 770 Mapunapuna Street   Yes MPR Energies (was MPR Properties, LLC) 35,000 07/31/39                        
2.084 CREFI/JPMCB 151 Puuhale Road   Yes New Age Service Hawaii, Inc. 38,294 04/30/33                        
2.085 CREFI/JPMCB 207 Puuhale Road   Yes Dorvin D Leis Co. LLC 39,900 12/31/47                        
2.086 CREFI/JPMCB 2970 Mokumoa Street   Yes Pacific Gypsum Supply 35,021 11/30/33                        
2.087 CREFI/JPMCB 2868 Kaihikapu Street   Yes Hawaiian Island Tire Co., Inc. 35,000 10/31/42                        
2.088 CREFI/JPMCB 2908 Kaihikapu Street   Yes Ultimate Innovations, Inc. 35,000 08/31/41                        
2.089 CREFI/JPMCB 2814 Kilihau Street   Yes Jack Endo Electric, Inc. 37,413 12/31/22                        
2.090 CREFI/JPMCB 759 Puuloa Road   Yes James Scott Gray 34,313 12/31/22                        
2.091 CREFI/JPMCB 659 Puuloa Road   Yes G P Roadway Solutions, Inc. 35,000 12/31/22                        
2.092 CREFI/JPMCB 667 Puuloa Road   Yes G P Roadway Solutions, Inc. 35,000 12/31/22                        
2.093 CREFI/JPMCB 679 Puuloa Road   Yes G P Roadway Solutions, Inc. 35,000 12/31/22                        
2.094 CREFI/JPMCB 689 Puuloa Road   Yes G P Roadway Solutions, Inc. 35,000 12/31/22                        
2.095 CREFI/JPMCB 950 Mapunapuna Street   Yes Sony Electronics Inc. 32,551 01/31/32                        
2.096 CREFI/JPMCB 822 Mapunapuna Street   Yes Hawaii Stage and Lighting Rentals, Inc. 35,000 10/31/32                        
2.097 CREFI/JPMCB 842 Mapunapuna Street   Yes Hawaii Stage and Lighting Rentals, Inc. 35,000 10/31/32                        
2.098 CREFI/JPMCB 214 Sand Island Access Road   No K&S Hawaiian Creations, Inc. (dba: Honolulu Cookie Company) 15,300 12/31/21   Road Safety Services and Design LLC 4,500 06/30/21   Clock and Trophy Shop, Inc. 1,800 06/30/21        
2.099 CREFI/JPMCB 709 Ahua Street   Yes Qiu's Company, Inc. 35,000 01/31/36                        
2.100 CREFI/JPMCB 766 Mapunapuna Street   Yes Wasa Electrical Services, Inc. 35,000 12/31/22                        
2.101 CREFI/JPMCB 830 Mapunapuna Street   Yes Prime Construction, Inc. 35,000 12/31/22                        
2.102 CREFI/JPMCB 2855 Kaihikapu Street   Yes C K Auto Body, Inc. 35,000 02/28/35                        

 

A-1-29

 

ANNEX A-1

 

          LARGEST TENANT   2nd LARGEST TENANT (3), (23), (24), (25)   3rd LARGEST TENANT   4th LARGEST TENANT (3), (23), (24), (25)
                                       
        Single     Lease       Lease       Lease       Lease
Loan # Seller Property Name   Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration   4th Largest Tenant Unit Size Expiration
2.103 CREFI/JPMCB 865 Ahua Street   Yes Safety Systems and Signs Hawaii, Inc. 35,933 05/31/23                        
2.104 CREFI/JPMCB 852 Mapunapuna Street   Yes Clark's Meter Calibration, Inc. 35,000 12/31/22                        
2.105 CREFI/JPMCB 2906 Kaihikapu Street   Yes AKC Leasing Corporation 35,000 12/31/28                        
2.106 CREFI/JPMCB 2879 Paa Street   Yes Ohana Baptist Church 31,316 11/30/36                        
2.107 CREFI/JPMCB 702 Ahua Street   Yes Mark Tyler Luria 34,657 12/31/22                        
2.108 CREFI/JPMCB 2864 Awaawaloa Street   Yes Safety Systems and Signs Hawaii, Inc. 35,247 07/31/23                        
2.109 CREFI/JPMCB 2819 Mokumoa Street - A   Yes H.Q. Incorporated 35,384 12/31/22                        
2.110 CREFI/JPMCB 2869 Mokumoa Street   Yes Mohawk Carpet Distribution, Inc. 34,860 12/31/22                        
2.111 CREFI/JPMCB 2819 Mokumoa Street - B   Yes H.Q. Incorporated 35,279 12/31/22                        
2.112 CREFI/JPMCB 228 Mohonua Place   Yes Pioneer Electric, Inc. 36,522 12/31/28                        
2.113 CREFI/JPMCB 2264 Pahounui Drive   Yes Killebrew & White 33,103 12/31/38                        
2.114 CREFI/JPMCB 808 Ahua Street   Yes SLSS Partners 56,690 06/04/51                        
2.115 CREFI/JPMCB 2827 Kaihikapu Street   Yes Hawaiian Crane and Rigging, Ltd. 35,000 12/31/22                        
2.116 CREFI/JPMCB 697 Ahua Street   Yes Mr. Sandman, Inc. 35,000 12/31/22                        
2.117 CREFI/JPMCB 2849 Kaihikapu Street   Yes A-1 A-Lectrician, Inc. 35,000 12/31/32                        
2.118 CREFI/JPMCB 2831 Awaawaloa Street   Yes Ralph S. Inouye Co., Ltd. 35,000 12/31/22                        
2.119 CREFI/JPMCB 2858 Kaihikapu Street   Yes McKillican American, Inc. 35,000 12/31/22                        
2.120 CREFI/JPMCB 2276 Pahounui Drive   Yes Killebrew & White 32,841 12/31/38                        
2.121 CREFI/JPMCB 2806 Kaihikapu Street   Yes Jerome Anches and Barbara Jean Grashin 35,000 10/31/22                        
2.122 CREFI/JPMCB 1052 Ahua Street   Yes Kaiser Foundation Health Plan, Inc. 30,000 04/30/26                        
2.123 CREFI/JPMCB 2889 Mokumoa Street   Yes Triton Marine Construction Corp. 34,651 12/31/22                        
2.124 CREFI/JPMCB 685 Ahua Street   Yes Trans Quality, Inc. 35,000 12/31/22                        
2.125 CREFI/JPMCB 2839 Mokumoa Street   Yes HIE Holdings, Inc. 35,174 10/31/22                        
2.126 CREFI/JPMCB 94-240 Pupuole Street   Yes FPA Waipahu Associates, LLC 43,529 02/28/54                        
2.127 CREFI/JPMCB 2928 Kaihikapu Street - A   Yes Triple "B" Forwarders, Inc. 35,000 12/31/22                        
2.128 CREFI/JPMCB 719 Ahua Street   Yes Island Pool & Spa Supply 35,000 01/03/20                        
2.129 CREFI/JPMCB 2812 Awaawaloa Street   Yes Mutual Plumbing Supply Co., Inc. 35,000 10/31/22                        
2.130 CREFI/JPMCB 2927 Mokumoa Street   Yes Walker-Moody Construction Co., Ltd. 34,546 12/31/22                        
2.131 CREFI/JPMCB 197 Sand Island Access Road   Yes Warehouse Rentals, Inc. 31,178 12/31/49                        
2.132 CREFI/JPMCB 2844 Kaihikapu Street   Yes Tri-Palm Industries, Inc. 35,000 10/31/22                        
2.133 CREFI/JPMCB 2879 Mokumoa Street   Yes Coca-Cola Bottling of Hawaii, LLC 34,755 12/31/22                        
2.134 CREFI/JPMCB 2135 Auiki Street   Yes A.L. Kilgo Company, Inc. 33,328 12/31/28                        
2.135 CREFI/JPMCB 855 Ahua Street   Yes Central Pacific Supply Corporation 35,200 12/31/22                        
2.136 CREFI/JPMCB 2122 Kaliawa Street   Yes Chonghwa Kim & Philip Kim 33,468 12/31/38                        
2.137 CREFI/JPMCB 2831 Kaihikapu Street   Yes Stoneridge Recoveries, LLC and Pineridge Farms, Inc. 35,000 12/31/22                        
2.138 CREFI/JPMCB 729 Ahua Street   Yes White Cap Construction Supply, Inc. 35,000 10/31/22                        
2.139 CREFI/JPMCB 739 Ahua Street   Yes White Cap Construction Supply, Inc. 35,000 12/31/22                        
2.140 CREFI/JPMCB 2833 Paa Street #2   Yes W. W. Grainger, Inc. 30,000 10/31/25                        
2.141 CREFI/JPMCB 2833 Paa Street   Yes W. W. Grainger, Inc. 30,000 10/31/25                        
2.142 CREFI/JPMCB 2815 Kaihikapu Street   Yes 2815 Kaihikapu Partners 35,000 12/31/22                        
2.143 CREFI/JPMCB 1062 Kikowaena Place   Yes Plywood Hawaii, Inc. 30,959 07/31/20                        
2.144 CREFI/JPMCB 673 Ahua Street   Yes Royal Contracting Co., Ltd. 35,000 12/31/22                        
2.145 CREFI/JPMCB 2106 Kaliawa Street   Yes New Age Service Hawaii, Inc. 30,709 05/31/32                        
2.146 CREFI/JPMCB 812 Mapunapuna Street   Yes Produce Center Development, Ltd. 35,000 12/31/44                        
2.147 CREFI/JPMCB 2804 Kilihau Street   Yes Kaalawai Holdings, LLC 34,494 10/31/22                        
2.148 CREFI/JPMCB 525 North King Street   Yes Pflueger Group, LLC 20,934 10/31/28                        
2.149 CREFI/JPMCB 204 Sand Island Access Road   Yes Oahu Metal & Supply, Limited 33,078 12/31/28                        
2.150 CREFI/JPMCB 660 Ahua Street   Yes Philip Wallington Won 34,657 10/31/22                        
2.151 CREFI/JPMCB 218 Mohonua Place   Yes Tai Polythene of Hawaii, Inc. 34,096 12/31/28                        
2.152 CREFI/JPMCB 125 Puuhale Road   Yes Ito-en (HAWAII) Inc. 31,006 12/31/28                        
2.153 CREFI/JPMCB 645 Ahua Street   Yes Calvin F. L. Mann 35,000 12/31/22                        
2.154 CREFI/JPMCB 675 Mapunapuna Street   Yes Contractors' Equipment & Service Corp. 30,063 12/31/22                        
2.155 CREFI/JPMCB 659 Ahua Street   Yes Mega Construction, Inc. 35,000 10/31/22                        
2.156 CREFI/JPMCB 1055 Ahua Street   Yes Chevron U.S.A. Inc. (IES Retail, LLC) 26,531 11/15/22                        
2.157 CREFI/JPMCB 944 Ahua Street   Yes OEM Properties, LLC 26,596 02/29/32                        
2.158 CREFI/JPMCB 2019 Kahai Street   Yes Puuhale 227 LLC 26,954 12/31/28                        
2.159 CREFI/JPMCB 2001 Kahai Street   Yes Kahai Street Development Partnership 26,741 12/31/28                        
2.160 CREFI/JPMCB 106 Puuhale Road   No Shred-it USA Inc. 5,578 06/30/19   Sealtech, Inc. 5,184 07/14/23   Pacific Island Air Tech Company, Inc. 1,733 06/30/21   Natividad Inc. 1,728 06/30/21
2.161 CREFI/JPMCB 2875 Paa Street   Yes Electricians, Inc. 23,154 10/31/25                        
2.162 CREFI/JPMCB 1024 Mapunapuna Street   Yes Autoland LLC 25,895 12/08/43                        
2.163 CREFI/JPMCB 2760 Kamehameha Highway   Yes Island Demo, Inc. 28,615 12/31/22                        
2.164 CREFI/JPMCB 2635 Waiwai Loop A   Yes Aloha Petroleum 22,500 06/30/33                        
2.165 CREFI/JPMCB 2635 Waiwai Loop B   Yes Aloha Petroleum 22,459 06/30/33                        
2.166 CREFI/JPMCB 2836 Awaawaloa Street   Yes RBC Leasing Corporation 26,440 11/30/29                        
2.167 CREFI/JPMCB 609 Ahua Street   No EAN Holdings, LLC 14,840 11/30/21   Paradise Rent-A-Car Inc. 9,600 02/29/20                
2.168 CREFI/JPMCB 905 Ahua Street   Yes Hawaii Nut & Bolt, Inc. 21,195 04/30/22                        
2.169 CREFI/JPMCB 2110 Auiki Street   Yes Ace Metal Recycling, Inc. 20,436 12/31/48                        
2.170 CREFI/JPMCB 140 Puuhale Road   Yes New Age Service Hawaii, Inc. 21,541 05/31/32                        
2.171 CREFI/JPMCB 2139 Kaliawa Street   Yes Janlu M. Takane 21,657 11/30/21                        
2.172 CREFI/JPMCB 231 Sand Island Access Road   Yes Warehouse Rentals, Inc. 18,921 12/31/49                        
2.173 CREFI/JPMCB 2140 Kaliawa Street   Yes Cossette Investment Co., Inc. 19,269 12/31/28                        
2.174 CREFI/JPMCB 33 South Vineyard Boulevard   Yes Today Auto, LLC 11,570 10/31/28                        
2.175 CREFI/JPMCB 970 Ahua Street   Yes Light of the World Ministries, Inc. 15,037 02/29/32                        
2.176 CREFI/JPMCB 960 Ahua Street   Yes Beth Israel Jewish Ministries International 14,476 02/29/32                        
2.177 CREFI/JPMCB 1045 Mapunapuna Street   Yes Marcus & Associates, Inc. 14,902 11/12/33                        
2.178 CREFI/JPMCB 165 Sand Island Access Road   Yes Cossette Investment Co., Inc. 15,677 12/31/28                        
2.179 CREFI/JPMCB 2839 Kilihau Street   Yes King Infiniti of Honolulu, LLC 11,680 10/31/22                        
2.180 CREFI/JPMCB 2829 Kilihau Street   Yes Landscape Hawaii 11,680 10/31/22                        
2.181 CREFI/JPMCB 2833 Kilihau Street   Yes Ken's Auto Fender, Ltd. 11,680 10/31/22                        
2.182 CREFI/JPMCB 2821 Kilihau Street   Yes Aloha Auto Group, Ltd. 11,680 10/31/22                        
2.183 CREFI/JPMCB 2808 Kam Highway   Yes Aloha Auto Group, Ltd. 12,620 10/31/22                        
2.184 CREFI/JPMCB 2815 Kilihau Street   Yes Aloha Auto Group, Ltd. 11,680 10/31/22                        
2.185 CREFI/JPMCB 2850 Awaawaloa Street   Yes OneSource Distributors, LLC 8,503 11/30/23                        
2.186 CREFI/JPMCB 846 Ala Lilikoi Street B   Yes Bradley Shopping Center Company 8,101 04/22/33                        
3 GACC 59 Maiden Lane   No NYDCAS 702,283 08/31/21   People of the State of NY 84,729 06/30/25   London Fischer LLP 59,896 07/31/27   AmTrust Financial Services 39,992 05/31/23
4 GACC 101 California   No Merrill Lynch 121,986 10/31/22   Cooley LLP 112,305 12/31/20   Morgan Stanley 91,068 01/31/28   Deutsche Bank 60,311 12/31/24
5 JPMCB SWVP Portfolio   No                              
5.01 JPMCB InterContinental   No                              
5.02 JPMCB DoubleTree Sunrise   No                              
5.03 JPMCB DoubleTree Charlotte   No                              
5.04 JPMCB DoubleTree RTP   No                              
6 CREFI Arbor Hotel Portfolio   No                              
6.01 CREFI Residence Inn Salt Lake City   No                              
6.02 CREFI Hampton Inn Santa Barbara   No                              
6.03 CREFI Hampton Inn Bloomington   No                              
6.04 CREFI Hampton Inn Norwood   No                              
6.05 CREFI Springhill Suites Bloomington   No                              
6.06 CREFI Hyatt Place Arlington   No                              
7 CREFI Green Hills Corporate Center   No Penske 426,734 12/31/30   Worley Parsons 150,668 03/31/22   Compass Group 1,519 08/31/19        
8 JPMCB Weston I & II   No Ply Gem Industries, Inc. 77,742 04/14/29   Geomagic, Inc. 21,839 06/30/20   MedThink, Inc 21,132 03/31/23   SBM Life Science Corp. 19,264 10/31/22
9 GACC Moffett Towers II - Building V   Yes Facebook 350,633 05/31/34                        
10 GACC Newport Corporate Center   No T-Mobile 919,001 10/31/30   KLSY/KIXI 21,175 03/31/26   LifeCenter Northwest 20,713 08/31/25   Protingent, Inc. 11,314 04/30/21
11 CREFI Western Digital R&D Campus   Yes Western Digital 290,175 04/30/34                        
12 CREFI Lakeside Apartments   No                              
13 GACC Central Tower Office   No Unity Technologies 85,783 08/31/25   Maru Group, LLC 5,338 03/15/21   Seven Cities PTE, Ltd. 5,338 MTM   Pivot Interiors, Inc. 5,337 01/31/22
14 CREFI Birch Landing Apartments   No                              

 

A-1-30

 

ANNEX A-1

 

          LARGEST TENANT   2nd LARGEST TENANT (3), (23), (24), (25)   3rd LARGEST TENANT   4th LARGEST TENANT (3), (23), (24), (25)
                                       
        Single     Lease       Lease       Lease       Lease
Loan # Seller Property Name   Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration   4th Largest Tenant Unit Size Expiration
15 JPMCB Greenleaf at Howell   No BJ's Wholesale Club 90,588 01/31/35   Xscape Cinemas 56,639 04/30/31   LA Fitness 37,000 05/31/30   Five Star Climbzone USA LLC 24,170 09/16/29
16 GACC Arctic Glacier Portfolio   Yes                              
16.01 GACC Arctic Glacier - Menomonee   Yes Arctic Glacier 41,248 12/31/38                        
16.02 GACC Arctic Glacier - West St. Paul   Yes Arctic Glacier 33,000 12/31/38                        
16.03 GACC Arctic Glacier - Mississauga   Yes Arctic Glacier 21,500 12/31/38                        
16.04 GACC Arctic Glacier - Fairport   Yes Arctic Glacier 110,000 12/31/38                        
16.05 GACC Arctic Glacier - West Point   Yes Arctic Glacier 56,380 12/31/38                        
16.06 GACC Arctic Glacier - Twin Oaks   Yes Arctic Glacier 23,763 12/31/38                        
16.07 GACC Arctic Glacier - Newburgh   Yes Arctic Glacier 25,000 12/31/38                        
16.08 GACC Arctic Glacier - Winnipeg   Yes Arctic Glacier 31,000 12/31/38                        
16.09 GACC Arctic Glacier - Port Huron   Yes Arctic Glacier 32,000 12/31/38                        
16.10 GACC Arctic Glacier - Ypsilanti   Yes Arctic Glacier 17,000 12/31/38                        
16.11 GACC Arctic Glacier - Chatham   Yes Arctic Glacier 26,900 12/31/38                        
16.12 GACC Arctic Glacier - Omaha   Yes Arctic Glacier 12,000 12/31/38                        
16.13 GACC Arctic Glacier - Rapid City   Yes Arctic Glacier 14,900 12/31/38                        
16.14 GACC Arctic Glacier - Grayling   Yes Arctic Glacier 22,000 12/31/38                        
16.15 GACC Arctic Glacier - Belding   Yes Arctic Glacier 25,000 12/31/38                        
16.16 GACC Arctic Glacier - Marshall   Yes Arctic Glacier 7,000 12/31/38                        
16.17 GACC Arctic Glacier - Dubuque   Yes Arctic Glacier 10,100 12/31/38                        
16.18 GACC Arctic Glacier - Lake Ozark   Yes Arctic Glacier 6,953 12/31/38                        
16.19 GACC Arctic Glacier - Pierre   Yes Arctic Glacier 14,000 12/31/38                        
16.20 GACC Arctic Glacier - Shelby   Yes Arctic Glacier 4,000 12/31/38                        
16.21 GACC Arctic Glacier - Storm Lake   Yes Arctic Glacier 5,625 12/31/38                        
17 JPMCB Hilton Melbourne   No                              
18 JPMCB Park Central Plaza I & II   No NCM Associates 39,840 03/31/26   Wagstaff & Cartmell 37,537 04/30/26   Grand Street Dining 13,011 02/28/21   Designer Group USA (Pending) 12,514 08/31/24
19 GACC Infinity Park Apartments   No                              
20 CREFI 57 East 11th Street   Yes WeWork 61,375 10/31/34                        
21 GACC Heartland Dental Medical Office Portfolio   Various                              
21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive   Yes HD Home Office 84,190 05/31/28                        
21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road   No AT&T - Kansas City, MO 3,850 01/31/22   Liberty Dental Care 3,077 11/30/21   Noodles & Company 2,800 09/30/31        
21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road   No Jones Bridge Dental Care 9,950 08/31/26   Chandra Dance Academy 1,560 07/31/21   Family Physical Therapy Wellness 1,350 MTM        
21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza   No Mercy Clinic East Communities Endo 5,877 11/30/23   DVA Healthcare Renal Care, Inc. (DaVita) 5,514 11/16/21   Total Renal Care, Inc. 3,089 11/15/21   Mercy Clinic East Communities Digestive 2,696 11/30/23
21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street   No McKinneyDentist.com 8,000 01/31/25                        
21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick's Drive   Yes Neibauer Dental - Waldorf 6,699 09/30/21                        
21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220   No Island Walk Dental 4,311 02/28/22   Tijuana Flats 2,046 10/31/22   Jersey Mike's 1,811 MTM        
21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377   Yes Granbury Dental Center 6,000 03/31/22                        
21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway   No Cook Crossing Dental Care 2,400 12/31/22   Verizon Wireless - St. Joseph, MO (T-Mobile Sublease) 1,800 02/28/23   Starbucks - St. Joseph, MO 1,800 04/30/23        
21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard   No Regional Eyecare Associates, Inc 4,000 12/31/27   Creative Smiles - Winghaven 2,100 12/31/21   Family Dental Care at Winghaven 2,100 12/31/21        
21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive   Yes HD PSR Center 42,962 04/30/26                        
21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue   Yes Heartland Dental - Springfield 5,500 12/31/28                        
21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway   No Hickory Creek Family Dentistry 3,585 06/30/25   America's Best 3,225 06/30/26                
21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street   Yes Metro Park Dental Arts 10,000 04/30/24                        
21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street   No Bowling Green Family Dentistry 2,740 07/31/22   Heartland Family Dental Care 1,890 05/31/22   Crosswinds Dental Care 1,890 06/30/22        
21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway   Yes Coal Creek Family 4,150 12/31/32                        
21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard   No Citrust Tower Family Dental 2,778 06/30/22   State Farm - Clermont, FL 2,557 11/30/20   Robert Ogden, DDS 2,358 06/30/20   Orlando Foot & Ankle Clinic 2,321 01/31/23
21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road   No West Town Dental Care 3,273 04/30/24   Moe's Southwestern Grill 2,200 08/31/24   The Joint of York County 1,265 08/31/19        
21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place   Yes Lake Nona Family Dentistry 4,878 08/31/23                        
21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue   Yes Smiles at Goose Creek 4,100 04/30/28                        
21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road   No Modern Smiles Dentistry 3,084 11/30/28   Stirling Sotheby's International Realty 1,330 12/31/19                
21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road   Yes The Dentist Place 5,500 12/31/22                        
21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road   No Suwanee Dental Care 10,850 06/30/22   Edward Jones - Suwanee 1,000 01/31/22                
21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive   No Willow Knolls Family Dental 1,890 11/30/22   Smile Design Dental Center 1,890 11/30/22   Dr. Flynn Orthodontics 1,800 02/28/24        
21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard   No Indian Lake Family Dental 4,213 12/31/24   Nothing Bundt Cakes 1,947 01/31/26                
21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street   No IU Health Urgent Care 3,246 11/30/25   Dental Care of Plainfield Crossing 3,218 11/01/25                
21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway   No Belton Family Dental Care 3,206 12/31/25                        
21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway   Yes Dental Care of Pflugerville 3,883 08/31/26                        
21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway   No Palm Coast Dental Care 3,214 01/31/26   Marco's Pizza 1,741 09/30/27                
21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707   Yes Prince Creek Dental Care 4,386 09/30/30                        
21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road   No Dental Care of Davenport 3,395 09/30/25   Marco's Pizza 2,058 04/30/27                
21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive   No My St. Peter's Dentist 3,823 06/30/19   Appelman Eye Associates, LLC 2,720 04/30/26   Lutheran Family 2,000 10/31/21   Edward Jones - St. Peter's, MO 1,400 01/31/26
21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard   No Lee Vista Dental 3,396 06/30/21   Prixus Medical 1,879 12/31/19                
21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way   Yes Mill Creek Dental Care 4,108 10/31/24                        
21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive   Yes Dental Care at Prairie Crossing 3,803 09/30/26                        
21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard   Yes Wiregrass Family Dental Care 4,194 07/31/24                        
21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane   Yes Dental Care of Lake Wylie 4,079 12/31/26                        
21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road   No Smiles at Healthbrook 3,297 12/31/25   Marco's Pizza 1,817 04/30/27                
21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road   No Cane Ridge Dentist 5,660 03/31/20   Subway - Antioch, TN 1,350 12/22/20   Regional Finance 1,190 05/31/22        
21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South   Yes Heartland Dental - St. Augustine, FL 4,000 12/31/28                        
21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane   Yes Complete Dental Care of Mansfield 5,028 10/31/23                        
21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway   No Cross Timbers Family Dental 3,060 11/30/24   AT&T - Edmond, OK 2,457 03/31/22                
21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road   No Berkshire Dental Group 5,756 03/31/21   State Farm - Broken Arrow, OK 1,351 MTM                
21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road   Yes Romeoville Smiles Dentistry 4,000 08/31/27                        
21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive   No Family Dental Care of Smyrna 3,363 11/30/25   Marco's Pizza 2,508 07/31/27                
21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47   Yes Dental Care of Huntley 3,569 06/30/26                        
21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road   Yes Cosmetic Dentistry Institute 5,661 08/31/26                        
21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road   No Abilene Dental 5,600 12/31/23                        
21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane   No Heartland Crossing Dental Care 2,100 09/30/25   Camby Family Dentistry 2,100 09/30/25   Caliber Home Loans 2,100 03/31/21        
21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50   No Citrus Grove Dental Care 3,329 08/31/26   Marco's Pizza 1,800 07/31/27                
21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square   Yes Tradition Parkway Dental Care 4,000 07/31/27                        
21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street   Yes New Town Dental Arts 5,300 01/31/28                        
21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road   No Canoe Creek Family Dental 3,101 01/31/26   Marco's Pizza 1,949 04/30/27                
21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road   No Redbird Dental Care 3,250 07/31/21   Heshey Plaza Dental Center 1,560 09/30/20   Hair Stadium, Inc. 1,560 05/31/21   Edward Jones - Bloomington, IL 1,320 02/28/23
21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center   No ADT - Columbia 3,990 06/30/24                        
21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue   Yes Franklin Dental Care 4,371 01/31/24                        
21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue   Yes Heartland - Buckeye 4,000 07/31/28                        
21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard   No Smiles on Beach Boulevard 3,353 08/31/23   Batteris Plus Bulbs 1,576 07/31/19                
21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard   Yes Darwin Family Dental Care 4,000 12/31/28                        
21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue   No Family Dental Care of Sycamore 2,732 04/30/25   Hari Sycamore Donuts Inc. 1,953 12/31/27   Giordano's Enterprises, Inc. 1,540 10/31/22        
21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119   Yes Buck Creek Family Dental 4,000 09/30/30                        
21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road   Yes Wheat Family Dental 7,305 03/31/21                        
21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road   No Fifth Third Bank 5,500 12/31/27   DeKalb Dental Group 4,500 12/31/27                
21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road   No Dental Care of Bellevue 3,206 08/31/24   AT&T - Bellevue, WI 2,550 07/31/20                
21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North   No Farabee Family Dental 4,000 09/30/22                        
21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road   Yes Econ River Family Dental 4,063 11/30/26                        
21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road   Yes Lake Joy Dental Care 4,000 12/31/27                        
21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44   No JPMorgan Chase Bank 3,621 02/28/28   Dental Care of Shelbyville 3,023 10/31/25                
21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard   No Creative Smiles Dental Care 3,241 01/31/23   Advanced Financial 1,528 11/30/23                
21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway   Yes San Tan Mountain Dental 4,000 01/31/27                        
21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza   No Spring Ridge Dental Care 3,200 07/31/30   Smoothie King 1,598 11/30/24                
21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard   Yes Lifetime Dentistry of Port Orange 3,215 12/31/27                        
21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West   No Austell Family Dental Care 3,213 12/31/25                        
21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street   Yes Porter Dental Center 3,569 06/30/26                        
21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441   Yes Lifetime Dentistry of Lady Lake 4,227 08/31/23                        
21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive   Yes Mahan Village Dental Care 4,195 08/31/30                        
21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South   Yes Regal Valley Dental Care 4,000 12/31/26                        
21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12   No Heartland Dental - Fox Lake 4,130 09/30/28   5/3 (ATM machine) 5 12/31/19                

 

A-1-31

 

ANNEX A-1

 

          LARGEST TENANT   2nd LARGEST TENANT (3), (23), (24), (25)   3rd LARGEST TENANT   4th LARGEST TENANT (3), (23), (24), (25)
                                       
        Single     Lease       Lease       Lease       Lease
Loan # Seller Property Name   Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration   4th Largest Tenant Unit Size Expiration
21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard   Yes Middleburg Family Dental Care 4,108 11/30/24                        
21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive   No Dental Care at Fairfield 3,193 07/31/26   Town Square Bank 2,300 04/30/25                
21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street   No Lebanon Dental Care 3,300 12/31/24   Optometric Physicians of Middle Tennessee, PLC 1,700 10/31/27                
21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road   Yes Riverview Smiles Dental 3,830 12/01/24                        
21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway   Yes Parkway Dental Care 4,100 10/31/27                        
21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place   No MyWildwoodDentist.com 3,971 04/30/21   Wildwood Vision Specialists, LLC 2,619 06/30/22                
21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle   Yes Dental Care of Spring Hill 3,300 05/31/25                        
21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North   Yes Family Dental Care of Owasso 4,100 08/31/24                        
21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road   No Hanger Prosthetics and Orthotics East, Inc. 2,500 12/31/19   Essington Family Dental Care 1,765 01/31/22   Rock Run Family Dentistry 1,765 01/31/22        
21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive   No Blossom Park Family Dental Care 2,030 12/31/24   Lifetime Family Dental Care 2,030 12/31/24                
21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard   No Byron Family Dental Care 3,200 08/31/25   Southwest Georgia Health Care, Inc. 1,800 06/30/26                
21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road   Yes Family Dental Care of Canton 4,465 04/30/24                        
21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway   Yes Mulberry Creek Dental Care 4,079 08/31/26                        
21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70   Yes Bradenton Smiles Dentistry 4,275 04/30/23                        
21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street   Yes Alliance Dental Group 7,472 09/30/24                        
21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road   Yes Neibauer - Harrison Crossing 4,829 09/30/31                        
21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road   Yes North Pointe Dental Care 5,090 08/31/24                        
21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard   Yes Mission Hills Dentistry 3,849 07/31/23                        
21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road   Yes Dental Group of Springfield 5,857 01/31/22                        
21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway   Yes Great Mills Family Dental 3,840 09/30/21                        
21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive   Yes Bonita Dental Arts 4,213 11/30/19                        
21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard   Yes Electric City Dental Care 2,815 06/30/24                        
21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East   No Dental Designs of Lakeland 3,396 06/30/21   Edward Jones - Lakeland, FL 1,200 02/28/26                
21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road   Yes Dental Care of South Aiken 3,769 04/30/24                        
21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road   Yes Oaks Openings Dental 3,948 04/30/27                        
21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive   Yes Complete Dentistry of Estero 3,820 01/31/23                        
21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place   Yes Creative Smiles of Champaign 3,770 05/31/28                        
21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road   Yes West Columbia Family Dentistry 5,880 09/30/24                        
21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way   Yes Carolina Dental Group 4,700 03/31/27                        
21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard   No Richmond Family Dentistry 1,960 07/31/22   Whitewater Valley Dental 1,960 07/31/22                
21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard   No Sumter Dental Care 3,811 01/31/23   North Port Area Chamber of Commerce 1,446 05/31/23                
21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road   Yes Cook Dental 4,900 03/31/28                        
21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court   Yes Maple Ridge Dental Care 3,269 01/31/25                        
21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South   Yes St. Augustine Family Dentistry 4,952 08/31/22                        
21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue   No Deer Creek Family Dental 3,333 06/30/19   White Buffalo Trading Co 874 MTM                
21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue   No My Charleston Dentist 3,250 07/31/21                        
21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue   Yes Parkside Dental Care 5,000 09/30/21                        
21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane   No Dental Care of Greencastle 3,435 09/30/25                        
21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue   No Devine Dentistry 3,400 02/28/26   TRC Environmental Corp. 2,400 03/31/20   Americare 800 02/28/22        
21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail   Yes Bonita Estero Dental Group 3,675 10/31/27                        
21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street   Yes Front Street Family Dentistry 3,419 06/30/21                        
21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway   Yes Crossroads Dental 3,500 11/30/20                        
21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue   Yes Quirt Family Dentistry - Schofield 4,535 03/31/22                        
21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place   Yes Park Place Dental at Edison Lakes 3,800 01/31/27                        
21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road   No Green Mount Family Dentistry 2,000 08/31/28   Cambridge Dental Care 2,000 08/31/28                
21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street   Yes Premier Dentistry of Blythewood 3,286 07/31/23                        
21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road   Yes Nature Coast Dental Care 4,375 06/30/25                        
21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street   No Dixon Park Dental Care 1,960 12/31/22   Perfect Smiles Dental Care 1,960 12/31/22                
21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street   No Quirt Family Dentistry - Merrill 3,875 03/31/22   Edward Jones - Merrill, WI 1,000 05/31/20                
21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street   No Bigelow Family Dentistry 2,300 06/30/25   Tuesday Bigelow - Plastic Surgeon 2,300 06/30/20                
21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road   Yes Dentsitry at Walnut Grove 3,697 02/28/28                        
21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64   Yes Lifetime Dentistry of Bradenton 3,818 01/31/23                        
21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009   Yes Schertz Family Dental 3,404 04/30/23                        
21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road   Yes Dental Care of Boiling Springs 4,297 10/31/22                        
21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road   Yes Bartlett Dental Associates 4,250 05/31/24                        
21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South   Yes Clairmont Cosmetics & Family Dentistry 4,700 05/31/26                        
21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6   Yes Praire Place Family Dental 3,600 10/31/24                        
21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway   Yes Master's Hand Dental 2,500 05/31/21                        
21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard   Yes Family Dentistry - Arnold 3,290 05/31/30                        
21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court   Yes Tanyard Springs Family Dentistry 2,556 05/31/28                        
21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17   No Murrells Inlet Dentistry 3,080 01/31/27   Patton Hospitality Management, Inc. 1,000 07/31/20                
21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive   Yes Arkadelphia Dental Care 3,994 12/31/25                        
21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East   Yes Renaissance Aesthetic Denistry 2,700 05/31/22                        
21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street   No Family Oral Health Associates 2,684 11/30/26                        
21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue   Yes Highland Family Dentistry 3,403 11/30/22                        
21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive   No Mt. Sterling Smiles 4,291 06/30/27   Edward Jones - Mt. Sterling, KY 1,734 09/30/23                
21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive   Yes Family Dental Care of South Lakeland 3,847 08/31/25                        
21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road   Yes Center of Exceptional Dentistry 3,655 01/31/27                        
21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive   Yes Layman, Shirman, & Associates 4,792 06/30/28                        
21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast   No Smile Today Dentistry 3,396 04/30/21                        
21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue   Yes Premier Dental Center 2,600 03/31/28                        
21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North   Yes Arlington River Family Dental 4,788 03/31/26                        
21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street   Yes Friendly Dental 3,600 03/31/25                        
21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway   Yes North Columbus Dental Care 2,395 10/31/26                        
21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road   Yes Calumet Family Dentistry 3,198 01/31/27                        
21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street   Yes London Dental Center of Excellence 6,390 08/31/24                        
21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court   Yes Harris Southwest Dental 2,918 10/31/26                        
21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane   Yes Ashby Park Restorative & Cosmetic Dentistry      3,100 04/30/28                        
21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza   Yes Great Southern Smiles 2,500 10/31/24                        
21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive   Yes Dental Implant Institute 3,365 07/31/28                        
21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road   Yes Warner Robbins Family Dentist 3,386 05/31/24                        
21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue   Yes Palmetto Dental Health Associates 4,500 06/30/25                        
21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle   Yes Seaside Lifetime Dentistry 2,400 09/30/26                        
21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street   No Broadway Dental Arts 3,500 02/28/25                        
21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road   Yes Family Dental Care of Spring Valley 1,936 03/31/25                        
21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9   Yes Milton Family Dental Care 3,312 02/28/24                        
21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court   No Rockingham Dental Group - Epping 2,130 01/31/26                        
21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street   Yes Dental Care on East Main 2,726 01/31/26                        
21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202   Yes Alegre Dental at Petrohlyphs 2,900 04/30/25                        
21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5   Yes Desert Family Dentistry 1,892 11/30/24                        
21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4   Yes Rice Creek Family Dentistry 2,255 10/31/27                        
22 GACC Stonebrook Apartments Phase II   No                              
23 GACC Hawk View Industrial Park   No Innovex 30,000 03/31/28   GR Wireline 20,800 08/31/25   Blackhawk Specialty Tools 15,000 02/28/29   SGB Solutions 15,000 08/31/28
24 CREFI Magnolia Hotel St. Louis   No                              
25 CREFI Augusta Self Storage Portfolio   No                              
25.01 CREFI Hollywood Storage - Evans   No                              
25.02 CREFI Hollywood Storage - Augusta   No                              
25.03 CREFI Hollywood Storage - Martinez   No                              
26 GACC Clinton West   No                              
27 CREFI Residence Inn - Lynchburg   No                              
28 GACC IRG Moraine Industrial   No Fuyao Glass America, Inc. 406,611 12/11/31   Yaskawa American, Inc. 122,209 03/31/23   U.S. Aeroteam, Inc. 70,000 08/14/22   Star Cartage Co., Inc. 42,622 12/31/21
29 GACC One Parkway North   No Essendant Co. 199,629 10/31/27   Friedman Corporation 15,890 04/30/20   Accounting Principal 6,257 04/30/25   Right Management Inc 4,262 10/31/21
30 GACC Pine Terrace Apartments   No                              
31 GACC Orchard Park Apartments   No                              
32 GACC Rockridge Plaza   No JoAnn Stores 15,595 03/31/24   Josey Books & Records 9,000 10/31/23   Lubbock County Hospital District 6,500 10/31/21   Caprock Restaurants, Inc. 5,817 11/30/23
33 CREFI Giant Hershey PA   Yes Giant 55,000 10/31/30                        
34 CREFI 2211 West Camelback Road   No El Super 46,000 11/30/32   Zella's Pizza and Cheese Steaks 2,300 01/08/23   Bosa Donuts 1,500 11/17/27   Raspados 1,400 11/30/23
35 GACC Pell City Portfolio   No                              
35.01 GACC Holiday Inn-Pell City   No                              
35.02 GACC Hampton Inn-Pell City   No                              
36 GACC 364 Bush   No Sam's Grill 6,182 06/30/27   Abovo, Inc. 5,000 08/31/28                
37 GACC 1731 15th Street   No                              
38 GACC Sunridge Apartments   No                              
39 GACC Alamo Drafthouse Cinema - Lubbock   Yes Alamo Drafthouse 33,167 08/31/33                        
40 CREFI Piney Green Food Lion   No Food Lion 29,450 11/01/26   Family Dollar 6,000 01/31/20   Black Rose Tavern 3,200 03/31/24   Hungry Howie's Pizza 2,400 03/30/21
                                       

 

A-1-32

 

ANNEX A-1

 

        5th LARGEST TENANT             Pari Passu Debt
                            Pari Passu Pari Passu Pari Passu Total Cut-off
            Lease   Loan   Lockbox Lockbox Cash Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari
Loan # Seller Property Name   5th Largest Tenant Unit Size Expiration   Purpose Principal / Carveout Guarantor  (Y/N)  Type Management (Y/N)  (Y/N) Cut-Off Balance Cut-Off Balance Passu Debt
1 GACC 3 Columbus Circle   Josephson 22,742 12/31/32   Refinance Joseph Moinian Yes Hard In Place Yes No 100,000,000 390,000,000 490,000,000
2 CREFI/JPMCB ILPT Hawaii Portfolio           Recapitalization Industrial Logistics Properties Trust Yes Hard Springing Yes No 78,000,000 572,000,000 650,000,000
2.001 CREFI/JPMCB 2810 Pukoloa Street                              
2.002 CREFI/JPMCB 1360 Pali Highway                              
2.003 CREFI/JPMCB 1001 Ahua Street                              
2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                              
2.005 CREFI/JPMCB 2850 Paa Street                              
2.006 CREFI/JPMCB 949 Mapunapuna Street                              
2.007 CREFI/JPMCB 2828 Paa Street                              
2.008 CREFI/JPMCB 80 Sand Island Access Road                              
2.009 CREFI/JPMCB 1030 Mapunapuna Street                              
2.010 CREFI/JPMCB 150 Puuhale Road                              
2.011 CREFI/JPMCB 2344 Pahounui Drive                              
2.012 CREFI/JPMCB 120 Sand Island Access Road   First Hawaiian Bank 1,742 02/28/21                      
2.013 CREFI/JPMCB 1122 Mapunapuna Street                              
2.014 CREFI/JPMCB 2915 Kaihikapu Street                              
2.015 CREFI/JPMCB 819 Ahua Street                              
2.016 CREFI/JPMCB 2144 Auiki Street   Frontier Precision, Inc. 2,990 01/31/21                      
2.017 CREFI/JPMCB 1027 Kikowaena Place                              
2.018 CREFI/JPMCB 1931 Kahai Street                              
2.019 CREFI/JPMCB 148 Mokauea Street                              
2.020 CREFI/JPMCB 2886 Paa Street                              
2.021 CREFI/JPMCB 2838 Kilihau Street                              
2.022 CREFI/JPMCB 803 Ahua Street                              
2.023 CREFI/JPMCB 220 Puuhale Road                              
2.024 CREFI/JPMCB 930 Mapunapuna Street                              
2.025 CREFI/JPMCB 2103 Kaliawa Street                              
2.026 CREFI/JPMCB 2969 Mapunapuna Place                              
2.027 CREFI/JPMCB 158 Sand Island Access Road                              
2.028 CREFI/JPMCB 1926 Auiki Street                              
2.029 CREFI/JPMCB 113 Puuhale Road                              
2.030 CREFI/JPMCB 2250 Pahounui Drive                              
2.031 CREFI/JPMCB 733 Mapunapuna Street                              
2.032 CREFI/JPMCB 761 Ahua Street                              
2.033 CREFI/JPMCB 918 Ahua Street                              
2.034 CREFI/JPMCB 180 Sand Island Access Road                              
2.035 CREFI/JPMCB 2829 Awaawaloa Street                              
2.036 CREFI/JPMCB 120 Mokauea Street                              
2.037 CREFI/JPMCB 2861 Mokumoa Street                              
2.038 CREFI/JPMCB 2826 Kaihikapu Street                              
2.039 CREFI/JPMCB 179 Sand Island Access Road                              
2.040 CREFI/JPMCB 855 Mapunapuna Street                              
2.041 CREFI/JPMCB 2308 Pahounui Drive                              
2.042 CREFI/JPMCB 619 Mapunapuna Street                              
2.043 CREFI/JPMCB 2846-A Awaawaloa Street                              
2.044 CREFI/JPMCB 238 Sand Island Access Road                              
2.045 CREFI/JPMCB 704 Mapunapuna Street                              
2.046 CREFI/JPMCB 120B Mokauea Street                              
2.047 CREFI/JPMCB 1150 Kikowaena Street                              
2.048 CREFI/JPMCB 2127 Auiki Street                              
2.049 CREFI/JPMCB 2810 Paa Street                              
2.050 CREFI/JPMCB 2841 Pukoloa Street                              
2.051 CREFI/JPMCB 1000 Mapunapuna Street                              
2.052 CREFI/JPMCB 2829 Pukoloa Street                              
2.053 CREFI/JPMCB 889 Ahua Street                              
2.054 CREFI/JPMCB 2819 Pukoloa Street                              
2.055 CREFI/JPMCB 1038 Kikowaena Place                              
2.056 CREFI/JPMCB 2965 Mokumoa Street                              
2.057 CREFI/JPMCB 850 Ahua Street                              
2.058 CREFI/JPMCB 1330 Pali Highway                              
2.059 CREFI/JPMCB 2865 Pukoloa Street                              
2.060 CREFI/JPMCB 2855 Pukoloa Street                              
2.061 CREFI/JPMCB 789 Mapunapuna Street                              
2.062 CREFI/JPMCB 2960 Mokumoa Street                              
2.063 CREFI/JPMCB 231B Sand Island Access Road                              
2.064 CREFI/JPMCB 2020 Auiki Street                              
2.065 CREFI/JPMCB 2857 Awaawaloa Street                              
2.066 CREFI/JPMCB 1050 Kikowaena Place                              
2.067 CREFI/JPMCB 2850 Mokumoa Street                              
2.068 CREFI/JPMCB 2840 Mokumoa Street                              
2.069 CREFI/JPMCB 2830 Mokumoa Street                              
2.070 CREFI/JPMCB 960 Mapunapuna Street                              
2.071 CREFI/JPMCB 125B Puuhale Road                              
2.072 CREFI/JPMCB 2809 Kaihikapu Street                              
2.073 CREFI/JPMCB 212 Mohonua Place                              
2.074 CREFI/JPMCB 692 Mapunapuna Street                              
2.075 CREFI/JPMCB 1024 Kikowaena Place                              
2.076 CREFI/JPMCB 669 Ahua Street                              
2.077 CREFI/JPMCB 215 Puuhale Road                              
2.078 CREFI/JPMCB 142 Mokauea Street                              
2.079 CREFI/JPMCB 2847 Awaawaloa Street                              
2.080 CREFI/JPMCB 2816 Awaawaloa Street                              
2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                              
2.082 CREFI/JPMCB 2864 Mokumoa Street                              
2.083 CREFI/JPMCB 770 Mapunapuna Street                              
2.084 CREFI/JPMCB 151 Puuhale Road                              
2.085 CREFI/JPMCB 207 Puuhale Road                              
2.086 CREFI/JPMCB 2970 Mokumoa Street                              
2.087 CREFI/JPMCB 2868 Kaihikapu Street                              
2.088 CREFI/JPMCB 2908 Kaihikapu Street                              
2.089 CREFI/JPMCB 2814 Kilihau Street                              
2.090 CREFI/JPMCB 759 Puuloa Road                              
2.091 CREFI/JPMCB 659 Puuloa Road                              
2.092 CREFI/JPMCB 667 Puuloa Road                              
2.093 CREFI/JPMCB 679 Puuloa Road                              
2.094 CREFI/JPMCB 689 Puuloa Road                              
2.095 CREFI/JPMCB 950 Mapunapuna Street                              
2.096 CREFI/JPMCB 822 Mapunapuna Street                              
2.097 CREFI/JPMCB 842 Mapunapuna Street                              
2.098 CREFI/JPMCB 214 Sand Island Access Road                              
2.099 CREFI/JPMCB 709 Ahua Street                              
2.100 CREFI/JPMCB 766 Mapunapuna Street                              
2.101 CREFI/JPMCB 830 Mapunapuna Street                              
2.102 CREFI/JPMCB 2855 Kaihikapu Street                              

 

A-1-33

 

ANNEX A-1

 

        5th LARGEST TENANT             Pari Passu Debt
                            Pari Passu Pari Passu Pari Passu Total Cut-off
            Lease   Loan   Lockbox Lockbox Cash Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari
Loan # Seller Property Name   5th Largest Tenant Unit Size Expiration   Purpose Principal / Carveout Guarantor  (Y/N)  Type Management (Y/N)  (Y/N) Cut-Off Balance Cut-Off Balance Passu Debt
2.103 CREFI/JPMCB 865 Ahua Street                              
2.104 CREFI/JPMCB 852 Mapunapuna Street                              
2.105 CREFI/JPMCB 2906 Kaihikapu Street                              
2.106 CREFI/JPMCB 2879 Paa Street                              
2.107 CREFI/JPMCB 702 Ahua Street                              
2.108 CREFI/JPMCB 2864 Awaawaloa Street                              
2.109 CREFI/JPMCB 2819 Mokumoa Street - A                              
2.110 CREFI/JPMCB 2869 Mokumoa Street                              
2.111 CREFI/JPMCB 2819 Mokumoa Street - B                              
2.112 CREFI/JPMCB 228 Mohonua Place                              
2.113 CREFI/JPMCB 2264 Pahounui Drive                              
2.114 CREFI/JPMCB 808 Ahua Street                              
2.115 CREFI/JPMCB 2827 Kaihikapu Street                              
2.116 CREFI/JPMCB 697 Ahua Street                              
2.117 CREFI/JPMCB 2849 Kaihikapu Street                              
2.118 CREFI/JPMCB 2831 Awaawaloa Street                              
2.119 CREFI/JPMCB 2858 Kaihikapu Street                              
2.120 CREFI/JPMCB 2276 Pahounui Drive                              
2.121 CREFI/JPMCB 2806 Kaihikapu Street                              
2.122 CREFI/JPMCB 1052 Ahua Street                              
2.123 CREFI/JPMCB 2889 Mokumoa Street                              
2.124 CREFI/JPMCB 685 Ahua Street                              
2.125 CREFI/JPMCB 2839 Mokumoa Street                              
2.126 CREFI/JPMCB 94-240 Pupuole Street                              
2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                              
2.128 CREFI/JPMCB 719 Ahua Street                              
2.129 CREFI/JPMCB 2812 Awaawaloa Street                              
2.130 CREFI/JPMCB 2927 Mokumoa Street                              
2.131 CREFI/JPMCB 197 Sand Island Access Road                              
2.132 CREFI/JPMCB 2844 Kaihikapu Street                              
2.133 CREFI/JPMCB 2879 Mokumoa Street                              
2.134 CREFI/JPMCB 2135 Auiki Street                              
2.135 CREFI/JPMCB 855 Ahua Street                              
2.136 CREFI/JPMCB 2122 Kaliawa Street                              
2.137 CREFI/JPMCB 2831 Kaihikapu Street                              
2.138 CREFI/JPMCB 729 Ahua Street                              
2.139 CREFI/JPMCB 739 Ahua Street                              
2.140 CREFI/JPMCB 2833 Paa Street #2                              
2.141 CREFI/JPMCB 2833 Paa Street                              
2.142 CREFI/JPMCB 2815 Kaihikapu Street                              
2.143 CREFI/JPMCB 1062 Kikowaena Place                              
2.144 CREFI/JPMCB 673 Ahua Street                              
2.145 CREFI/JPMCB 2106 Kaliawa Street                              
2.146 CREFI/JPMCB 812 Mapunapuna Street                              
2.147 CREFI/JPMCB 2804 Kilihau Street                              
2.148 CREFI/JPMCB 525 North King Street                              
2.149 CREFI/JPMCB 204 Sand Island Access Road                              
2.150 CREFI/JPMCB 660 Ahua Street                              
2.151 CREFI/JPMCB 218 Mohonua Place                              
2.152 CREFI/JPMCB 125 Puuhale Road                              
2.153 CREFI/JPMCB 645 Ahua Street                              
2.154 CREFI/JPMCB 675 Mapunapuna Street                              
2.155 CREFI/JPMCB 659 Ahua Street                              
2.156 CREFI/JPMCB 1055 Ahua Street                              
2.157 CREFI/JPMCB 944 Ahua Street                              
2.158 CREFI/JPMCB 2019 Kahai Street                              
2.159 CREFI/JPMCB 2001 Kahai Street                              
2.160 CREFI/JPMCB 106 Puuhale Road                              
2.161 CREFI/JPMCB 2875 Paa Street                              
2.162 CREFI/JPMCB 1024 Mapunapuna Street                              
2.163 CREFI/JPMCB 2760 Kamehameha Highway                              
2.164 CREFI/JPMCB 2635 Waiwai Loop A                              
2.165 CREFI/JPMCB 2635 Waiwai Loop B                              
2.166 CREFI/JPMCB 2836 Awaawaloa Street                              
2.167 CREFI/JPMCB 609 Ahua Street                              
2.168 CREFI/JPMCB 905 Ahua Street                              
2.169 CREFI/JPMCB 2110 Auiki Street                              
2.170 CREFI/JPMCB 140 Puuhale Road                              
2.171 CREFI/JPMCB 2139 Kaliawa Street                              
2.172 CREFI/JPMCB 231 Sand Island Access Road                              
2.173 CREFI/JPMCB 2140 Kaliawa Street                              
2.174 CREFI/JPMCB 33 South Vineyard Boulevard                              
2.175 CREFI/JPMCB 970 Ahua Street                              
2.176 CREFI/JPMCB 960 Ahua Street                              
2.177 CREFI/JPMCB 1045 Mapunapuna Street                              
2.178 CREFI/JPMCB 165 Sand Island Access Road                              
2.179 CREFI/JPMCB 2839 Kilihau Street                              
2.180 CREFI/JPMCB 2829 Kilihau Street                              
2.181 CREFI/JPMCB 2833 Kilihau Street                              
2.182 CREFI/JPMCB 2821 Kilihau Street                              
2.183 CREFI/JPMCB 2808 Kam Highway                              
2.184 CREFI/JPMCB 2815 Kilihau Street                              
2.185 CREFI/JPMCB 2850 Awaawaloa Street                              
2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                              
3 GACC 59 Maiden Lane   Maiden Farm, Inc. 22,726 07/31/25   Refinance George Karfunkel, Leah Karfunkel Yes Hard Springing Yes No 75,000,000 125,000,000 200,000,000
4 GACC 101 California   Winston & Strawn 52,235 10/31/24   Refinance NAP Yes Hard Springing Yes No 50,000,000 477,000,000 527,000,000
5 JPMCB SWVP Portfolio           Refinance Southwest Value Partners Fund XVI, LP Yes Hard Springing Yes No 50,000,000 150,000,000 200,000,000
5.01 JPMCB InterContinental                              
5.02 JPMCB DoubleTree Sunrise                              
5.03 JPMCB DoubleTree Charlotte                              
5.04 JPMCB DoubleTree RTP                              
6 CREFI Arbor Hotel Portfolio           Acquisition Davidson Kempner Long-Term Distressed Opportunities Fund IV LP, DK LDOI IV Aggregate Holdco LP, Vamsikrishna Bonthala, Sheenal Patel Yes Hard Springing Yes No 50,000,000 50,000,000 100,000,000
6.01 CREFI Residence Inn Salt Lake City                              
6.02 CREFI Hampton Inn Santa Barbara                              
6.03 CREFI Hampton Inn Bloomington                              
6.04 CREFI Hampton Inn Norwood                              
6.05 CREFI Springhill Suites Bloomington                              
6.06 CREFI Hyatt Place Arlington                              
7 CREFI Green Hills Corporate Center           Refinance Jacob Weinreb Yes Hard In Place Yes Yes 50,000,000 11,500,000 61,500,000
8 JPMCB Weston I & II   Verdesian Life Sciences, LLC 15,543 01/31/22   Acquisition Dalet Investment Properties (US), LLLP, Dalet Investment Properties, LLLP Yes Hard Springing No NAP NAP NAP NAP
9 GACC Moffett Towers II - Building V           Refinance Paul Guarantor LLC Yes Hard In Place Yes No 42,500,000 127,500,000 170,000,000
10 GACC Newport Corporate Center   Mobica US Inc. 5,763 05/31/21   Acquisition Farshid Steve Shokouhi, Brett Michael Lipman Yes Hard Springing Yes No 40,200,000 123,800,000 164,000,000
11 CREFI Western Digital R&D Campus           Acquisition AG Net Lease III Corp., AG Net Lease III (SO) Corp. Yes Hard Springing Yes Yes 38,000,000 37,895,000 75,895,000
12 CREFI Lakeside Apartments           Acquisition Andrew Hayman, Sheldon Yellen Yes Springing Springing Yes No 35,000,000 35,000,000 70,000,000
13 GACC Central Tower Office   Google Inc. 5,334 09/30/21   Refinance CIM SMA I Investments, LLC Yes Hard Springing Yes No 34,300,000 63,700,000 98,000,000
14 CREFI Birch Landing Apartments           Refinance Ronald Eisenberg Yes Springing Springing No NAP NAP NAP NAP

 

A-1-34

 

ANNEX A-1

 

        5th LARGEST TENANT             Pari Passu Debt
                            Pari Passu Pari Passu Pari Passu Total Cut-off
            Lease   Loan   Lockbox Lockbox Cash Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari
Loan # Seller Property Name   5th Largest Tenant Unit Size Expiration   Purpose Principal / Carveout Guarantor  (Y/N)  Type Management (Y/N)  (Y/N) Cut-Off Balance Cut-Off Balance Passu Debt
15 JPMCB Greenleaf at Howell   Sleepy's 4,050 11/30/26   Refinance Avy Azeroual, Zev Schick, AA USA Holdings LLC Yes Hard Springing Yes Yes 26,500,000 20,000,000 46,500,000
16 GACC Arctic Glacier Portfolio           Acquisition New Mountain Net Lease Partners Corporation Yes Hard Springing No NAP NAP NAP NAP
16.01 GACC Arctic Glacier - Menomonee                              
16.02 GACC Arctic Glacier - West St. Paul                              
16.03 GACC Arctic Glacier - Mississauga                              
16.04 GACC Arctic Glacier - Fairport                              
16.05 GACC Arctic Glacier - West Point                              
16.06 GACC Arctic Glacier - Twin Oaks                              
16.07 GACC Arctic Glacier - Newburgh                              
16.08 GACC Arctic Glacier - Winnipeg                              
16.09 GACC Arctic Glacier - Port Huron                              
16.10 GACC Arctic Glacier - Ypsilanti                              
16.11 GACC Arctic Glacier - Chatham                              
16.12 GACC Arctic Glacier - Omaha                              
16.13 GACC Arctic Glacier - Rapid City                              
16.14 GACC Arctic Glacier - Grayling                              
16.15 GACC Arctic Glacier - Belding                              
16.16 GACC Arctic Glacier - Marshall                              
16.17 GACC Arctic Glacier - Dubuque                              
16.18 GACC Arctic Glacier - Lake Ozark                              
16.19 GACC Arctic Glacier - Pierre                              
16.20 GACC Arctic Glacier - Shelby                              
16.21 GACC Arctic Glacier - Storm Lake                              
17 JPMCB Hilton Melbourne           Refinance David B. Pollin, Robert E. Buccini, Christopher F. Buccini Yes Hard Springing No NAP NAP NAP NAP
18 JPMCB Park Central Plaza I & II   Lindt & Sprungli North America 10,037 09/30/23   Acquisition Daniel R. White, Christopher L. Erickson Yes Hard Springing No NAP NAP NAP NAP
19 GACC Infinity Park Apartments           Refinance Rene Ahwal Yes Springing Springing No NAP NAP NAP NAP
20 CREFI 57 East 11th Street           Refinance Winter Properties LLC Yes Hard Springing Yes No 20,000,000 35,000,000 55,000,000
21 GACC Heartland Dental Medical Office Portfolio           Refinance Richard Eugene Workman Yes Hard Springing Yes No 19,875,230 159,498,724 179,373,955
21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive                              
21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road                              
21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road                              
21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza                              
21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street                              
21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick's Drive                              
21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220                              
21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377                              
21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway                              
21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard                              
21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive                              
21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                              
21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway                              
21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street                              
21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street                              
21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                              
21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard                              
21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road                              
21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place                              
21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue                              
21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road                              
21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road                              
21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road                              
21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive                              
21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard                              
21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street                              
21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway                              
21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway                              
21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway                              
21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                              
21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road                              
21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive                              
21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard                              
21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way                              
21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive                              
21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard                              
21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane                              
21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road                              
21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road                              
21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                              
21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane                              
21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway                              
21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road                              
21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                              
21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive                              
21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47                              
21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road                              
21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road                              
21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane                              
21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50                              
21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                              
21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                              
21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road                              
21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road                              
21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center                              
21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue                              
21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                              
21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard                              
21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                              
21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue                              
21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                              
21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road                              
21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                              
21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road                              
21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North                              
21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                              
21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                              
21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44                              
21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard                              
21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway                              
21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                              
21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard                              
21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West                              
21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street                              
21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441                              
21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                              
21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South                              
21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                              

 

A-1-35

 

ANNEX A-1

 

        5th LARGEST TENANT             Pari Passu Debt
                            Pari Passu Pari Passu Pari Passu Total Cut-off
            Lease   Loan   Lockbox Lockbox Cash Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari
Loan # Seller Property Name   5th Largest Tenant Unit Size Expiration   Purpose Principal / Carveout Guarantor  (Y/N)  Type Management (Y/N)  (Y/N) Cut-Off Balance Cut-Off Balance Passu Debt
21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard                              
21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive                              
21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street                              
21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road                              
21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                              
21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place                              
21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle                              
21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North                              
21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road                              
21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive                              
21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard                              
21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road                              
21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway                              
21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70                              
21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street                              
21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road                              
21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road                              
21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard                              
21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road                              
21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway                              
21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive                              
21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard                              
21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East                              
21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road                              
21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road                              
21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive                              
21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place                              
21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road                              
21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way                              
21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard                              
21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard                              
21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                              
21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court                              
21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South                              
21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue                              
21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue                              
21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue                              
21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane                              
21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue                              
21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                              
21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street                              
21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway                              
21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue                              
21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place                              
21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road                              
21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street                              
21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road                              
21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street                              
21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street                              
21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street                              
21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                              
21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64                              
21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009                              
21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road                              
21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road                              
21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South                              
21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6                              
21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway                              
21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard                              
21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court                              
21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17                              
21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive                              
21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East                              
21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street                              
21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue                              
21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                              
21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive                              
21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road                              
21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                              
21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast                              
21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                              
21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North                              
21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street                              
21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway                              
21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road                              
21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street                              
21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court                              
21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                              
21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza                              
21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                              
21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road                              
21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue                              
21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle                              
21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street                              
21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road                              
21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9                              
21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court                              
21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street                              
21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202                              
21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5                              
21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                              
22 GACC Stonebrook Apartments Phase II           Refinance Ronald D. Newman, L. Brandon Smith Yes Springing Springing No NAP NAP NAP NAP
23 GACC Hawk View Industrial Park   Clean Chemistry 10,000 08/31/25   Refinance Thomas Reiter, Rick Hernandez, Anu Garimella, Laxminarayana Garimella Yes Springing Springing No NAP NAP NAP NAP
24 CREFI Magnolia Hotel St. Louis           Refinance Sarah Treadway Yes Hard Springing No NAP NAP NAP NAP
25 CREFI Augusta Self Storage Portfolio           Acquisition George Thacker, Lawrence Charles Kaplan, Richard Schontz Yes Springing Springing No NAP NAP NAP NAP
25.01 CREFI Hollywood Storage - Evans                              
25.02 CREFI Hollywood Storage - Augusta                              
25.03 CREFI Hollywood Storage - Martinez                              
26 GACC Clinton West           Refinance Abraham Israel, Chad Kertesz Yes Springing Springing No NAP NAP NAP NAP
27 CREFI Residence Inn - Lynchburg           Refinance Tarun Patel Yes Springing Springing No NAP NAP NAP NAP
28 GACC IRG Moraine Industrial   Premium Contractor Solutions 37,361 07/31/21   Refinance Stuart Lichter, Christopher Semarjian Yes Hard Springing No NAP NAP NAP NAP
29 GACC One Parkway North   Orthonet Services, I 3,345 08/31/19   Recapitalization Joseph Horn Yes Hard Springing No NAP NAP NAP NAP
30 GACC Pine Terrace Apartments           Refinance Yahav Dinai Yes Soft Springing No NAP NAP NAP NAP
31 GACC Orchard Park Apartments           Refinance Michael J. Kilroy Yes Soft In Place No NAP NAP NAP NAP
32 GACC Rockridge Plaza   Accessory Touch 5,796 03/31/20   Refinance Gary Randall Andrews Yes Hard Springing No NAP NAP NAP NAP
33 CREFI Giant Hershey PA           Refinance Robert V. Gothier, Jr., Dennis J. Schmidt, Robert V. Gothier, Sr., Kevin Nielsen Yes Springing Springing No NAP NAP NAP NAP
34 CREFI 2211 West Camelback Road   Boost Mobile 1,200 10/31/21   Acquisition Armand Behpour Yes Springing Springing No NAP NAP NAP NAP
35 GACC Pell City Portfolio           Refinance Sholom Jacobs Yes Hard Springing No NAP NAP NAP NAP
35.01 GACC Holiday Inn-Pell City                              
35.02 GACC Hampton Inn-Pell City                              
36 GACC 364 Bush           Refinance Ganggang Zhao, Rui Xu, Ane Ma, Yue Liao, Fuqun Yang, The Mina Ma Living Trust, Dated July 18, 2018 Yes Springing Springing No NAP NAP NAP NAP
37 GACC 1731 15th Street           Refinance Susan Mitchell Yes Springing Springing No NAP NAP NAP NAP
38 GACC Sunridge Apartments           Acquisition Ireneo V. Lalangan Yes Soft Springing No NAP NAP NAP NAP
39 GACC Alamo Drafthouse Cinema - Lubbock           Refinance Michael Nelson Yes Hard Springing No NAP NAP NAP NAP
40 CREFI Piney Green Food Lion   Cricket Wireless 1,750 03/31/20   Refinance Warren G. Bailey Yes Springing Springing No NAP NAP NAP NAP

 

A-1-36

 

ANNEX A-1

 

        Additional Debt(24)   Total Debt  
              Additional       Total Debt   Total Debt  
        Addit Debt Addit Debt Additional Debt Cut off Additional Debt   Total Debt  UW NCF Total Debt  UW NOI  
Loan # Seller Property Name   Permitted (Y/N)  Exist (Y/N) Debt Type(s) Date Balance Interest Rate    Cut-off Balance  DSCR Current LTV %  Debt Yield %  
1 GACC 3 Columbus Circle   No Yes Subordinate Debt 105,000,000 3.91400   595,000,000 2.40 55.1% 10.2%  
2 CREFI/JPMCB ILPT Hawaii Portfolio   No No NAP NAP NAP   650,000,000 2.40 45.2% 10.6%  
2.001 CREFI/JPMCB 2810 Pukoloa Street                 2.40 45.2% 10.6%  
2.002 CREFI/JPMCB 1360 Pali Highway                 2.40 45.2% 10.6%  
2.003 CREFI/JPMCB 1001 Ahua Street                 2.40 45.2% 10.6%  
2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                 2.40 45.2% 10.6%  
2.005 CREFI/JPMCB 2850 Paa Street                 2.40 45.2% 10.6%  
2.006 CREFI/JPMCB 949 Mapunapuna Street                 2.40 45.2% 10.6%  
2.007 CREFI/JPMCB 2828 Paa Street                 2.40 45.2% 10.6%  
2.008 CREFI/JPMCB 80 Sand Island Access Road                 2.40 45.2% 10.6%  
2.009 CREFI/JPMCB 1030 Mapunapuna Street                 2.40 45.2% 10.6%  
2.010 CREFI/JPMCB 150 Puuhale Road                 2.40 45.2% 10.6%  
2.011 CREFI/JPMCB 2344 Pahounui Drive                 2.40 45.2% 10.6%  
2.012 CREFI/JPMCB 120 Sand Island Access Road                 2.40 45.2% 10.6%  
2.013 CREFI/JPMCB 1122 Mapunapuna Street                 2.40 45.2% 10.6%  
2.014 CREFI/JPMCB 2915 Kaihikapu Street                 2.40 45.2% 10.6%  
2.015 CREFI/JPMCB 819 Ahua Street                 2.40 45.2% 10.6%  
2.016 CREFI/JPMCB 2144 Auiki Street                 2.40 45.2% 10.6%  
2.017 CREFI/JPMCB 1027 Kikowaena Place                 2.40 45.2% 10.6%  
2.018 CREFI/JPMCB 1931 Kahai Street                 2.40 45.2% 10.6%  
2.019 CREFI/JPMCB 148 Mokauea Street                 2.40 45.2% 10.6%  
2.020 CREFI/JPMCB 2886 Paa Street                 2.40 45.2% 10.6%  
2.021 CREFI/JPMCB 2838 Kilihau Street                 2.40 45.2% 10.6%  
2.022 CREFI/JPMCB 803 Ahua Street                 2.40 45.2% 10.6%  
2.023 CREFI/JPMCB 220 Puuhale Road                 2.40 45.2% 10.6%  
2.024 CREFI/JPMCB 930 Mapunapuna Street                 2.40 45.2% 10.6%  
2.025 CREFI/JPMCB 2103 Kaliawa Street                 2.40 45.2% 10.6%  
2.026 CREFI/JPMCB 2969 Mapunapuna Place                 2.40 45.2% 10.6%  
2.027 CREFI/JPMCB 158 Sand Island Access Road                 2.40 45.2% 10.6%  
2.028 CREFI/JPMCB 1926 Auiki Street                 2.40 45.2% 10.6%  
2.029 CREFI/JPMCB 113 Puuhale Road                 2.40 45.2% 10.6%  
2.030 CREFI/JPMCB 2250 Pahounui Drive                 2.40 45.2% 10.6%  
2.031 CREFI/JPMCB 733 Mapunapuna Street                 2.40 45.2% 10.6%  
2.032 CREFI/JPMCB 761 Ahua Street                 2.40 45.2% 10.6%  
2.033 CREFI/JPMCB 918 Ahua Street                 2.40 45.2% 10.6%  
2.034 CREFI/JPMCB 180 Sand Island Access Road                 2.40 45.2% 10.6%  
2.035 CREFI/JPMCB 2829 Awaawaloa Street                 2.40 45.2% 10.6%  
2.036 CREFI/JPMCB 120 Mokauea Street                 2.40 45.2% 10.6%  
2.037 CREFI/JPMCB 2861 Mokumoa Street                 2.40 45.2% 10.6%  
2.038 CREFI/JPMCB 2826 Kaihikapu Street                 2.40 45.2% 10.6%  
2.039 CREFI/JPMCB 179 Sand Island Access Road                 2.40 45.2% 10.6%  
2.040 CREFI/JPMCB 855 Mapunapuna Street                 2.40 45.2% 10.6%  
2.041 CREFI/JPMCB 2308 Pahounui Drive                 2.40 45.2% 10.6%  
2.042 CREFI/JPMCB 619 Mapunapuna Street                 2.40 45.2% 10.6%  
2.043 CREFI/JPMCB 2846-A Awaawaloa Street                 2.40 45.2% 10.6%  
2.044 CREFI/JPMCB 238 Sand Island Access Road                 2.40 45.2% 10.6%  
2.045 CREFI/JPMCB 704 Mapunapuna Street                 2.40 45.2% 10.6%  
2.046 CREFI/JPMCB 120B Mokauea Street                 2.40 45.2% 10.6%  
2.047 CREFI/JPMCB 1150 Kikowaena Street                 2.40 45.2% 10.6%  
2.048 CREFI/JPMCB 2127 Auiki Street                 2.40 45.2% 10.6%  
2.049 CREFI/JPMCB 2810 Paa Street                 2.40 45.2% 10.6%  
2.050 CREFI/JPMCB 2841 Pukoloa Street                 2.40 45.2% 10.6%  
2.051 CREFI/JPMCB 1000 Mapunapuna Street                 2.40 45.2% 10.6%  
2.052 CREFI/JPMCB 2829 Pukoloa Street                 2.40 45.2% 10.6%  
2.053 CREFI/JPMCB 889 Ahua Street                 2.40 45.2% 10.6%  
2.054 CREFI/JPMCB 2819 Pukoloa Street                 2.40 45.2% 10.6%  
2.055 CREFI/JPMCB 1038 Kikowaena Place                 2.40 45.2% 10.6%  
2.056 CREFI/JPMCB 2965 Mokumoa Street                 2.40 45.2% 10.6%  
2.057 CREFI/JPMCB 850 Ahua Street                 2.40 45.2% 10.6%  
2.058 CREFI/JPMCB 1330 Pali Highway                 2.40 45.2% 10.6%  
2.059 CREFI/JPMCB 2865 Pukoloa Street                 2.40 45.2% 10.6%  
2.060 CREFI/JPMCB 2855 Pukoloa Street                 2.40 45.2% 10.6%  
2.061 CREFI/JPMCB 789 Mapunapuna Street                 2.40 45.2% 10.6%  
2.062 CREFI/JPMCB 2960 Mokumoa Street                 2.40 45.2% 10.6%  
2.063 CREFI/JPMCB 231B Sand Island Access Road                 2.40 45.2% 10.6%  
2.064 CREFI/JPMCB 2020 Auiki Street                 2.40 45.2% 10.6%  
2.065 CREFI/JPMCB 2857 Awaawaloa Street                 2.40 45.2% 10.6%  
2.066 CREFI/JPMCB 1050 Kikowaena Place                 2.40 45.2% 10.6%  
2.067 CREFI/JPMCB 2850 Mokumoa Street                 2.40 45.2% 10.6%  
2.068 CREFI/JPMCB 2840 Mokumoa Street                 2.40 45.2% 10.6%  
2.069 CREFI/JPMCB 2830 Mokumoa Street                 2.40 45.2% 10.6%  
2.070 CREFI/JPMCB 960 Mapunapuna Street                 2.40 45.2% 10.6%  
2.071 CREFI/JPMCB 125B Puuhale Road                 2.40 45.2% 10.6%  
2.072 CREFI/JPMCB 2809 Kaihikapu Street                 2.40 45.2% 10.6%  
2.073 CREFI/JPMCB 212 Mohonua Place                 2.40 45.2% 10.6%  
2.074 CREFI/JPMCB 692 Mapunapuna Street                 2.40 45.2% 10.6%  
2.075 CREFI/JPMCB 1024 Kikowaena Place                 2.40 45.2% 10.6%  
2.076 CREFI/JPMCB 669 Ahua Street                 2.40 45.2% 10.6%  
2.077 CREFI/JPMCB 215 Puuhale Road                 2.40 45.2% 10.6%  
2.078 CREFI/JPMCB 142 Mokauea Street                 2.40 45.2% 10.6%  
2.079 CREFI/JPMCB 2847 Awaawaloa Street                 2.40 45.2% 10.6%  
2.080 CREFI/JPMCB 2816 Awaawaloa Street                 2.40 45.2% 10.6%  
2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                 2.40 45.2% 10.6%  
2.082 CREFI/JPMCB 2864 Mokumoa Street                 2.40 45.2% 10.6%  
2.083 CREFI/JPMCB 770 Mapunapuna Street                 2.40 45.2% 10.6%  
2.084 CREFI/JPMCB 151 Puuhale Road                 2.40 45.2% 10.6%  
2.085 CREFI/JPMCB 207 Puuhale Road                 2.40 45.2% 10.6%  
2.086 CREFI/JPMCB 2970 Mokumoa Street                 2.40 45.2% 10.6%  
2.087 CREFI/JPMCB 2868 Kaihikapu Street                 2.40 45.2% 10.6%  
2.088 CREFI/JPMCB 2908 Kaihikapu Street                 2.40 45.2% 10.6%  
2.089 CREFI/JPMCB 2814 Kilihau Street                 2.40 45.2% 10.6%  
2.090 CREFI/JPMCB 759 Puuloa Road                 2.40 45.2% 10.6%  
2.091 CREFI/JPMCB 659 Puuloa Road                 2.40 45.2% 10.6%  
2.092 CREFI/JPMCB 667 Puuloa Road                 2.40 45.2% 10.6%  
2.093 CREFI/JPMCB 679 Puuloa Road                 2.40 45.2% 10.6%  
2.094 CREFI/JPMCB 689 Puuloa Road                 2.40 45.2% 10.6%  
2.095 CREFI/JPMCB 950 Mapunapuna Street                 2.40 45.2% 10.6%  
2.096 CREFI/JPMCB 822 Mapunapuna Street                 2.40 45.2% 10.6%  
2.097 CREFI/JPMCB 842 Mapunapuna Street                 2.40 45.2% 10.6%  
2.098 CREFI/JPMCB 214 Sand Island Access Road                 2.40 45.2% 10.6%  
2.099 CREFI/JPMCB 709 Ahua Street                 2.40 45.2% 10.6%  
2.100 CREFI/JPMCB 766 Mapunapuna Street                 2.40 45.2% 10.6%  
2.101 CREFI/JPMCB 830 Mapunapuna Street                 2.40 45.2% 10.6%  
2.102 CREFI/JPMCB 2855 Kaihikapu Street                 2.40 45.2% 10.6%  

 

A-1-37

 

ANNEX A-1

        Additional Debt(24)   Total Debt  
              Additional       Total Debt   Total Debt  
        Addit Debt Addit Debt Additional Debt Cut off Additional Debt   Total Debt  UW NCF Total Debt  UW NOI  
Loan # Seller Property Name   Permitted (Y/N)  Exist (Y/N) Debt Type(s) Date Balance Interest Rate    Cut-off Balance  DSCR Current LTV %  Debt Yield %  
2.103 CREFI/JPMCB 865 Ahua Street                 2.40 45.2% 10.6%  
2.104 CREFI/JPMCB 852 Mapunapuna Street                 2.40 45.2% 10.6%  
2.105 CREFI/JPMCB 2906 Kaihikapu Street                 2.40 45.2% 10.6%  
2.106 CREFI/JPMCB 2879 Paa Street                 2.40 45.2% 10.6%  
2.107 CREFI/JPMCB 702 Ahua Street                 2.40 45.2% 10.6%  
2.108 CREFI/JPMCB 2864 Awaawaloa Street                 2.40 45.2% 10.6%  
2.109 CREFI/JPMCB 2819 Mokumoa Street - A                 2.40 45.2% 10.6%  
2.110 CREFI/JPMCB 2869 Mokumoa Street                 2.40 45.2% 10.6%  
2.111 CREFI/JPMCB 2819 Mokumoa Street - B                 2.40 45.2% 10.6%  
2.112 CREFI/JPMCB 228 Mohonua Place                 2.40 45.2% 10.6%  
2.113 CREFI/JPMCB 2264 Pahounui Drive                 2.40 45.2% 10.6%  
2.114 CREFI/JPMCB 808 Ahua Street                 2.40 45.2% 10.6%  
2.115 CREFI/JPMCB 2827 Kaihikapu Street                 2.40 45.2% 10.6%  
2.116 CREFI/JPMCB 697 Ahua Street                 2.40 45.2% 10.6%  
2.117 CREFI/JPMCB 2849 Kaihikapu Street                 2.40 45.2% 10.6%  
2.118 CREFI/JPMCB 2831 Awaawaloa Street                 2.40 45.2% 10.6%  
2.119 CREFI/JPMCB 2858 Kaihikapu Street                 2.40 45.2% 10.6%  
2.120 CREFI/JPMCB 2276 Pahounui Drive                 2.40 45.2% 10.6%  
2.121 CREFI/JPMCB 2806 Kaihikapu Street                 2.40 45.2% 10.6%  
2.122 CREFI/JPMCB 1052 Ahua Street                 2.40 45.2% 10.6%  
2.123 CREFI/JPMCB 2889 Mokumoa Street                 2.40 45.2% 10.6%  
2.124 CREFI/JPMCB 685 Ahua Street                 2.40 45.2% 10.6%  
2.125 CREFI/JPMCB 2839 Mokumoa Street                 2.40 45.2% 10.6%  
2.126 CREFI/JPMCB 94-240 Pupuole Street                 2.40 45.2% 10.6%  
2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                 2.40 45.2% 10.6%  
2.128 CREFI/JPMCB 719 Ahua Street                 2.40 45.2% 10.6%  
2.129 CREFI/JPMCB 2812 Awaawaloa Street                 2.40 45.2% 10.6%  
2.130 CREFI/JPMCB 2927 Mokumoa Street                 2.40 45.2% 10.6%  
2.131 CREFI/JPMCB 197 Sand Island Access Road                 2.40 45.2% 10.6%  
2.132 CREFI/JPMCB 2844 Kaihikapu Street                 2.40 45.2% 10.6%  
2.133 CREFI/JPMCB 2879 Mokumoa Street                 2.40 45.2% 10.6%  
2.134 CREFI/JPMCB 2135 Auiki Street                 2.40 45.2% 10.6%  
2.135 CREFI/JPMCB 855 Ahua Street                 2.40 45.2% 10.6%  
2.136 CREFI/JPMCB 2122 Kaliawa Street                 2.40 45.2% 10.6%  
2.137 CREFI/JPMCB 2831 Kaihikapu Street                 2.40 45.2% 10.6%  
2.138 CREFI/JPMCB 729 Ahua Street                 2.40 45.2% 10.6%  
2.139 CREFI/JPMCB 739 Ahua Street                 2.40 45.2% 10.6%  
2.140 CREFI/JPMCB 2833 Paa Street #2                 2.40 45.2% 10.6%  
2.141 CREFI/JPMCB 2833 Paa Street                 2.40 45.2% 10.6%  
2.142 CREFI/JPMCB 2815 Kaihikapu Street                 2.40 45.2% 10.6%  
2.143 CREFI/JPMCB 1062 Kikowaena Place                 2.40 45.2% 10.6%  
2.144 CREFI/JPMCB 673 Ahua Street                 2.40 45.2% 10.6%  
2.145 CREFI/JPMCB 2106 Kaliawa Street                 2.40 45.2% 10.6%  
2.146 CREFI/JPMCB 812 Mapunapuna Street                 2.40 45.2% 10.6%  
2.147 CREFI/JPMCB 2804 Kilihau Street                 2.40 45.2% 10.6%  
2.148 CREFI/JPMCB 525 North King Street                 2.40 45.2% 10.6%  
2.149 CREFI/JPMCB 204 Sand Island Access Road                 2.40 45.2% 10.6%  
2.150 CREFI/JPMCB 660 Ahua Street                 2.40 45.2% 10.6%  
2.151 CREFI/JPMCB 218 Mohonua Place                 2.40 45.2% 10.6%  
2.152 CREFI/JPMCB 125 Puuhale Road                 2.40 45.2% 10.6%  
2.153 CREFI/JPMCB 645 Ahua Street                 2.40 45.2% 10.6%  
2.154 CREFI/JPMCB 675 Mapunapuna Street                 2.40 45.2% 10.6%  
2.155 CREFI/JPMCB 659 Ahua Street                 2.40 45.2% 10.6%  
2.156 CREFI/JPMCB 1055 Ahua Street                 2.40 45.2% 10.6%  
2.157 CREFI/JPMCB 944 Ahua Street                 2.40 45.2% 10.6%  
2.158 CREFI/JPMCB 2019 Kahai Street                 2.40 45.2% 10.6%  
2.159 CREFI/JPMCB 2001 Kahai Street                 2.40 45.2% 10.6%  
2.160 CREFI/JPMCB 106 Puuhale Road                 2.40 45.2% 10.6%  
2.161 CREFI/JPMCB 2875 Paa Street                 2.40 45.2% 10.6%  
2.162 CREFI/JPMCB 1024 Mapunapuna Street                 2.40 45.2% 10.6%  
2.163 CREFI/JPMCB 2760 Kamehameha Highway                 2.40 45.2% 10.6%  
2.164 CREFI/JPMCB 2635 Waiwai Loop A                 2.40 45.2% 10.6%  
2.165 CREFI/JPMCB 2635 Waiwai Loop B                 2.40 45.2% 10.6%  
2.166 CREFI/JPMCB 2836 Awaawaloa Street                 2.40 45.2% 10.6%  
2.167 CREFI/JPMCB 609 Ahua Street                 2.40 45.2% 10.6%  
2.168 CREFI/JPMCB 905 Ahua Street                 2.40 45.2% 10.6%  
2.169 CREFI/JPMCB 2110 Auiki Street                 2.40 45.2% 10.6%  
2.170 CREFI/JPMCB 140 Puuhale Road                 2.40 45.2% 10.6%  
2.171 CREFI/JPMCB 2139 Kaliawa Street                 2.40 45.2% 10.6%  
2.172 CREFI/JPMCB 231 Sand Island Access Road                 2.40 45.2% 10.6%  
2.173 CREFI/JPMCB 2140 Kaliawa Street                 2.40 45.2% 10.6%  
2.174 CREFI/JPMCB 33 South Vineyard Boulevard                 2.40 45.2% 10.6%  
2.175 CREFI/JPMCB 970 Ahua Street                 2.40 45.2% 10.6%  
2.176 CREFI/JPMCB 960 Ahua Street                 2.40 45.2% 10.6%  
2.177 CREFI/JPMCB 1045 Mapunapuna Street                 2.40 45.2% 10.6%  
2.178 CREFI/JPMCB 165 Sand Island Access Road                 2.40 45.2% 10.6%  
2.179 CREFI/JPMCB 2839 Kilihau Street                 2.40 45.2% 10.6%  
2.180 CREFI/JPMCB 2829 Kilihau Street                 2.40 45.2% 10.6%  
2.181 CREFI/JPMCB 2833 Kilihau Street                 2.40 45.2% 10.6%  
2.182 CREFI/JPMCB 2821 Kilihau Street                 2.40 45.2% 10.6%  
2.183 CREFI/JPMCB 2808 Kam Highway                 2.40 45.2% 10.6%  
2.184 CREFI/JPMCB 2815 Kilihau Street                 2.40 45.2% 10.6%  
2.185 CREFI/JPMCB 2850 Awaawaloa Street                 2.40 45.2% 10.6%  
2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                 2.40 45.2% 10.6%  
3 GACC 59 Maiden Lane   No No NAP NAP NAP   200,000,000 2.69 41.7% 11.9%  
4 GACC 101 California   Yes Yes Subordinate Debt/Permitted Mezzanine 228,000,000 4.94773   755,000,000 2.07 51.5% 8.9%  
5 JPMCB SWVP Portfolio   No No NAP NAP NAP   200,000,000 2.04 59.6% 11.9%  
5.01 JPMCB InterContinental                 2.04 59.6% 11.9%  
5.02 JPMCB DoubleTree Sunrise                 2.04 59.6% 11.9%  
5.03 JPMCB DoubleTree Charlotte                 2.04 59.6% 11.9%  
5.04 JPMCB DoubleTree RTP                 2.04 59.6% 11.9%  
6 CREFI Arbor Hotel Portfolio   No No NAP NAP NAP   100,000,000 2.08 60.7% 12.0%  
6.01 CREFI Residence Inn Salt Lake City                 2.08 60.7% 12.0%  
6.02 CREFI Hampton Inn Santa Barbara                 2.08 60.7% 12.0%  
6.03 CREFI Hampton Inn Bloomington                 2.08 60.7% 12.0%  
6.04 CREFI Hampton Inn Norwood                 2.08 60.7% 12.0%  
6.05 CREFI Springhill Suites Bloomington                 2.08 60.7% 12.0%  
6.06 CREFI Hyatt Place Arlington                 2.08 60.7% 12.0%  
7 CREFI Green Hills Corporate Center   No No NAP NAP NAP   61,500,000 2.28 63.4% 11.0%  
8 JPMCB Weston I & II   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP  
9 GACC Moffett Towers II - Building V   No Yes Subordinate Debt 125,000,000 5.90000   295,000,000 1.60 73.8% 7.8%  
10 GACC Newport Corporate Center   No Yes Subordinate Debt 148,000,000 5.49696   312,000,000 2.34 65.5% 10.6%  
11 CREFI Western Digital R&D Campus   Yes No Permitted Mezzanine NAP NAP   75,895,000 1.79 64.8% 8.5%  
12 CREFI Lakeside Apartments   Yes No Permitted Mezzanine NAP NAP   70,000,000 1.63 69.0% 8.3%  
13 GACC Central Tower Office   Yes No Permitted Mezzanine NAP NAP   98,000,000 2.32 52.6% 10.3%  
14 CREFI Birch Landing Apartments   No No NAP NAP NAP   NAP NAP NAP NAP  

 

A-1-38

 

ANNEX A-1

 

        Additional Debt(24)   Total Debt  
              Additional       Total Debt   Total Debt  
        Addit Debt Addit Debt Additional Debt Cut off Additional Debt   Total Debt  UW NCF Total Debt  UW NOI  
Loan # Seller Property Name   Permitted (Y/N)  Exist (Y/N) Debt Type(s) Date Balance Interest Rate    Cut-off Balance  DSCR Current LTV %  Debt Yield %  
15 JPMCB Greenleaf at Howell   No No NAP NAP NAP   46,500,000 1.20 69.5% 8.3%  
16 GACC Arctic Glacier Portfolio   No No NAP NAP NAP   NAP NAP NAP NAP  
16.01 GACC Arctic Glacier - Menomonee                 NAP NAP NAP  
16.02 GACC Arctic Glacier - West St. Paul                 NAP NAP NAP  
16.03 GACC Arctic Glacier - Mississauga                 NAP NAP NAP  
16.04 GACC Arctic Glacier - Fairport                 NAP NAP NAP  
16.05 GACC Arctic Glacier - West Point                 NAP NAP NAP  
16.06 GACC Arctic Glacier - Twin Oaks                 NAP NAP NAP  
16.07 GACC Arctic Glacier - Newburgh                 NAP NAP NAP  
16.08 GACC Arctic Glacier - Winnipeg                 NAP NAP NAP  
16.09 GACC Arctic Glacier - Port Huron                 NAP NAP NAP  
16.10 GACC Arctic Glacier - Ypsilanti                 NAP NAP NAP  
16.11 GACC Arctic Glacier - Chatham                 NAP NAP NAP  
16.12 GACC Arctic Glacier - Omaha                 NAP NAP NAP  
16.13 GACC Arctic Glacier - Rapid City                 NAP NAP NAP  
16.14 GACC Arctic Glacier - Grayling                 NAP NAP NAP  
16.15 GACC Arctic Glacier - Belding                 NAP NAP NAP  
16.16 GACC Arctic Glacier - Marshall                 NAP NAP NAP  
16.17 GACC Arctic Glacier - Dubuque                 NAP NAP NAP  
16.18 GACC Arctic Glacier - Lake Ozark                 NAP NAP NAP  
16.19 GACC Arctic Glacier - Pierre                 NAP NAP NAP  
16.20 GACC Arctic Glacier - Shelby                 NAP NAP NAP  
16.21 GACC Arctic Glacier - Storm Lake                 NAP NAP NAP  
17 JPMCB Hilton Melbourne   No Yes Mezzanine Loan 5,740,000 8.25000   30,240,000 2.00 80.0% 11.1%  
18 JPMCB Park Central Plaza I & II   No No NAP NAP NAP   NAP NAP NAP NAP  
19 GACC Infinity Park Apartments   No No NAP NAP NAP   NAP NAP NAP NAP  
20 CREFI 57 East 11th Street   No No NAP NAP NAP   55,000,000 1.55 59.8% 8.0%  
21 GACC Heartland Dental Medical Office Portfolio   No No NAP NAP NAP   179,373,955 1.59 55.2% 11.8%  
21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive                 1.59 55.2% 11.8%  
21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road                 1.59 55.2% 11.8%  
21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road                 1.59 55.2% 11.8%  
21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza                 1.59 55.2% 11.8%  
21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street                 1.59 55.2% 11.8%  
21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick's Drive                 1.59 55.2% 11.8%  
21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220                 1.59 55.2% 11.8%  
21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377                 1.59 55.2% 11.8%  
21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway                 1.59 55.2% 11.8%  
21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard                 1.59 55.2% 11.8%  
21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive                 1.59 55.2% 11.8%  
21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                 1.59 55.2% 11.8%  
21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway                 1.59 55.2% 11.8%  
21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street                 1.59 55.2% 11.8%  
21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street                 1.59 55.2% 11.8%  
21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                 1.59 55.2% 11.8%  
21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard                 1.59 55.2% 11.8%  
21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road                 1.59 55.2% 11.8%  
21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place                 1.59 55.2% 11.8%  
21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue                 1.59 55.2% 11.8%  
21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road                 1.59 55.2% 11.8%  
21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road                 1.59 55.2% 11.8%  
21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road                 1.59 55.2% 11.8%  
21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive                 1.59 55.2% 11.8%  
21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard                 1.59 55.2% 11.8%  
21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street                 1.59 55.2% 11.8%  
21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway                 1.59 55.2% 11.8%  
21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway                 1.59 55.2% 11.8%  
21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway                 1.59 55.2% 11.8%  
21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                 1.59 55.2% 11.8%  
21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road                 1.59 55.2% 11.8%  
21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive                 1.59 55.2% 11.8%  
21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard                 1.59 55.2% 11.8%  
21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way                 1.59 55.2% 11.8%  
21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive                 1.59 55.2% 11.8%  
21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard                 1.59 55.2% 11.8%  
21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane                 1.59 55.2% 11.8%  
21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road                 1.59 55.2% 11.8%  
21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road                 1.59 55.2% 11.8%  
21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                 1.59 55.2% 11.8%  
21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane                 1.59 55.2% 11.8%  
21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway                 1.59 55.2% 11.8%  
21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road                 1.59 55.2% 11.8%  
21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                 1.59 55.2% 11.8%  
21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive                 1.59 55.2% 11.8%  
21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47                 1.59 55.2% 11.8%  
21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road                 1.59 55.2% 11.8%  
21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road                 1.59 55.2% 11.8%  
21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane                 1.59 55.2% 11.8%  
21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50                 1.59 55.2% 11.8%  
21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                 1.59 55.2% 11.8%  
21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                 1.59 55.2% 11.8%  
21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road                 1.59 55.2% 11.8%  
21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road                 1.59 55.2% 11.8%  
21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center                 1.59 55.2% 11.8%  
21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue                 1.59 55.2% 11.8%  
21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                 1.59 55.2% 11.8%  
21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard                 1.59 55.2% 11.8%  
21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                 1.59 55.2% 11.8%  
21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue                 1.59 55.2% 11.8%  
21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                 1.59 55.2% 11.8%  
21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road                 1.59 55.2% 11.8%  
21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                 1.59 55.2% 11.8%  
21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road                 1.59 55.2% 11.8%  
21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North                 1.59 55.2% 11.8%  
21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                 1.59 55.2% 11.8%  
21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                 1.59 55.2% 11.8%  
21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44                 1.59 55.2% 11.8%  
21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard                 1.59 55.2% 11.8%  
21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway                 1.59 55.2% 11.8%  
21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                 1.59 55.2% 11.8%  
21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard                 1.59 55.2% 11.8%  
21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West                 1.59 55.2% 11.8%  
21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street                 1.59 55.2% 11.8%  
21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441                 1.59 55.2% 11.8%  
21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                 1.59 55.2% 11.8%  
21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South                 1.59 55.2% 11.8%  
21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                 1.59 55.2% 11.8%  

 

A-1-39

 

ANNEX A-1

 

        Additional Debt(24)   Total Debt  
              Additional       Total Debt   Total Debt  
        Addit Debt Addit Debt Additional Debt Cut off Additional Debt   Total Debt  UW NCF Total Debt  UW NOI  
Loan # Seller Property Name   Permitted (Y/N)  Exist (Y/N) Debt Type(s) Date Balance Interest Rate    Cut-off Balance  DSCR Current LTV %  Debt Yield %  
21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard                 1.59 55.2% 11.8%  
21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive                 1.59 55.2% 11.8%  
21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street                 1.59 55.2% 11.8%  
21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road                 1.59 55.2% 11.8%  
21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                 1.59 55.2% 11.8%  
21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place                 1.59 55.2% 11.8%  
21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle                 1.59 55.2% 11.8%  
21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North                 1.59 55.2% 11.8%  
21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road                 1.59 55.2% 11.8%  
21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive                 1.59 55.2% 11.8%  
21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard                 1.59 55.2% 11.8%  
21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road                 1.59 55.2% 11.8%  
21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway                 1.59 55.2% 11.8%  
21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70                 1.59 55.2% 11.8%  
21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street                 1.59 55.2% 11.8%  
21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road                 1.59 55.2% 11.8%  
21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road                 1.59 55.2% 11.8%  
21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard                 1.59 55.2% 11.8%  
21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road                 1.59 55.2% 11.8%  
21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway                 1.59 55.2% 11.8%  
21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive                 1.59 55.2% 11.8%  
21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard                 1.59 55.2% 11.8%  
21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East                 1.59 55.2% 11.8%  
21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road                 1.59 55.2% 11.8%  
21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road                 1.59 55.2% 11.8%  
21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive                 1.59 55.2% 11.8%  
21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place                 1.59 55.2% 11.8%  
21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road                 1.59 55.2% 11.8%  
21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way                 1.59 55.2% 11.8%  
21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard                 1.59 55.2% 11.8%  
21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard                 1.59 55.2% 11.8%  
21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                 1.59 55.2% 11.8%  
21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court                 1.59 55.2% 11.8%  
21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South                 1.59 55.2% 11.8%  
21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue                 1.59 55.2% 11.8%  
21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue                 1.59 55.2% 11.8%  
21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue                 1.59 55.2% 11.8%  
21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane                 1.59 55.2% 11.8%  
21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue                 1.59 55.2% 11.8%  
21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                 1.59 55.2% 11.8%  
21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street                 1.59 55.2% 11.8%  
21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway                 1.59 55.2% 11.8%  
21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue                 1.59 55.2% 11.8%  
21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place                 1.59 55.2% 11.8%  
21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road                 1.59 55.2% 11.8%  
21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street                 1.59 55.2% 11.8%  
21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road                 1.59 55.2% 11.8%  
21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street                 1.59 55.2% 11.8%  
21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street                 1.59 55.2% 11.8%  
21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street                 1.59 55.2% 11.8%  
21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                 1.59 55.2% 11.8%  
21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64                 1.59 55.2% 11.8%  
21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009                 1.59 55.2% 11.8%  
21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road                 1.59 55.2% 11.8%  
21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road                 1.59 55.2% 11.8%  
21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South                 1.59 55.2% 11.8%  
21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6                 1.59 55.2% 11.8%  
21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway                 1.59 55.2% 11.8%  
21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard                 1.59 55.2% 11.8%  
21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court                 1.59 55.2% 11.8%  
21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17                 1.59 55.2% 11.8%  
21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive                 1.59 55.2% 11.8%  
21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East                 1.59 55.2% 11.8%  
21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street                 1.59 55.2% 11.8%  
21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue                 1.59 55.2% 11.8%  
21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                 1.59 55.2% 11.8%  
21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive                 1.59 55.2% 11.8%  
21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road                 1.59 55.2% 11.8%  
21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                 1.59 55.2% 11.8%  
21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast                 1.59 55.2% 11.8%  
21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                 1.59 55.2% 11.8%  
21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North                 1.59 55.2% 11.8%  
21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street                 1.59 55.2% 11.8%  
21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway                 1.59 55.2% 11.8%  
21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road                 1.59 55.2% 11.8%  
21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street                 1.59 55.2% 11.8%  
21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court                 1.59 55.2% 11.8%  
21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                 1.59 55.2% 11.8%  
21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza                 1.59 55.2% 11.8%  
21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                 1.59 55.2% 11.8%  
21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road                 1.59 55.2% 11.8%  
21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue                 1.59 55.2% 11.8%  
21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle                 1.59 55.2% 11.8%  
21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street                 1.59 55.2% 11.8%  
21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road                 1.59 55.2% 11.8%  
21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9                 1.59 55.2% 11.8%  
21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court                 1.59 55.2% 11.8%  
21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street                 1.59 55.2% 11.8%  
21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202                 1.59 55.2% 11.8%  
21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5                 1.59 55.2% 11.8%  
21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                 1.59 55.2% 11.8%  
22 GACC Stonebrook Apartments Phase II   No No NAP NAP NAP   NAP NAP NAP NAP  
23 GACC Hawk View Industrial Park   No No NAP NAP NAP   NAP NAP NAP NAP  
24 CREFI Magnolia Hotel St. Louis   No No NAP NAP NAP   NAP NAP NAP NAP  
25 CREFI Augusta Self Storage Portfolio   No No NAP NAP NAP   NAP NAP NAP NAP  
25.01 CREFI Hollywood Storage - Evans                 NAP NAP NAP  
25.02 CREFI Hollywood Storage - Augusta                 NAP NAP NAP  
25.03 CREFI Hollywood Storage - Martinez                 NAP NAP NAP  
26 GACC Clinton West   No No NAP NAP NAP   NAP NAP NAP NAP  
27 CREFI Residence Inn - Lynchburg   No No NAP NAP NAP   NAP NAP NAP NAP  
28 GACC IRG Moraine Industrial   No No NAP NAP NAP   NAP NAP NAP NAP  
29 GACC One Parkway North   No No NAP NAP NAP   NAP NAP NAP NAP  
30 GACC Pine Terrace Apartments   No No NAP NAP NAP   NAP NAP NAP NAP  
31 GACC Orchard Park Apartments   No No NAP NAP NAP   NAP NAP NAP NAP  
32 GACC Rockridge Plaza   No No NAP NAP NAP   NAP NAP NAP NAP  
33 CREFI Giant Hershey PA   No No NAP NAP NAP   NAP NAP NAP NAP  
34 CREFI 2211 West Camelback Road   No No NAP NAP NAP   NAP NAP NAP NAP  
35 GACC Pell City Portfolio   No No NAP NAP NAP   NAP NAP NAP NAP  
35.01 GACC Holiday Inn-Pell City                 NAP NAP NAP  
35.02 GACC Hampton Inn-Pell City                 NAP NAP NAP  
36 GACC 364 Bush   No No NAP NAP NAP   NAP NAP NAP NAP  
37 GACC 1731 15th Street   No No NAP NAP NAP   NAP NAP NAP NAP  
38 GACC Sunridge Apartments   No No NAP NAP NAP   NAP NAP NAP NAP  
39 GACC Alamo Drafthouse Cinema - Lubbock   No No NAP NAP NAP   NAP NAP NAP NAP  
40 CREFI Piney Green Food Lion   No No NAP NAP NAP   NAP NAP NAP NAP  

 

A-1-40

 

ANNEX A-1

 

      HOTEL OPERATING STATISTICS  
                                     
      2016 2016 2016 2017 2017 2017 2018 2018 2018 Most Recent Most Recent Most Recent UW UW UW  
Loan # Seller Property Name Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
1 GACC 3 Columbus Circle                               1
2 CREFI/JPMCB ILPT Hawaii Portfolio                               2
2.001 CREFI/JPMCB 2810 Pukoloa Street                               2.001
2.002 CREFI/JPMCB 1360 Pali Highway                               2.002
2.003 CREFI/JPMCB 1001 Ahua Street                               2.003
2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                               2.004
2.005 CREFI/JPMCB 2850 Paa Street                               2.005
2.006 CREFI/JPMCB 949 Mapunapuna Street                               2.006
2.007 CREFI/JPMCB 2828 Paa Street                               2.007
2.008 CREFI/JPMCB 80 Sand Island Access Road                               2.008
2.009 CREFI/JPMCB 1030 Mapunapuna Street                               2.009
2.010 CREFI/JPMCB 150 Puuhale Road                               2.010
2.011 CREFI/JPMCB 2344 Pahounui Drive                               2.011
2.012 CREFI/JPMCB 120 Sand Island Access Road                               2.012
2.013 CREFI/JPMCB 1122 Mapunapuna Street                               2.013
2.014 CREFI/JPMCB 2915 Kaihikapu Street                               2.014
2.015 CREFI/JPMCB 819 Ahua Street                               2.015
2.016 CREFI/JPMCB 2144 Auiki Street                               2.016
2.017 CREFI/JPMCB 1027 Kikowaena Place                               2.017
2.018 CREFI/JPMCB 1931 Kahai Street                               2.018
2.019 CREFI/JPMCB 148 Mokauea Street                               2.019
2.020 CREFI/JPMCB 2886 Paa Street                               2.020
2.021 CREFI/JPMCB 2838 Kilihau Street                               2.021
2.022 CREFI/JPMCB 803 Ahua Street                               2.022
2.023 CREFI/JPMCB 220 Puuhale Road                               2.023
2.024 CREFI/JPMCB 930 Mapunapuna Street                               2.024
2.025 CREFI/JPMCB 2103 Kaliawa Street                               2.025
2.026 CREFI/JPMCB 2969 Mapunapuna Place                               2.026
2.027 CREFI/JPMCB 158 Sand Island Access Road                               2.027
2.028 CREFI/JPMCB 1926 Auiki Street                               2.028
2.029 CREFI/JPMCB 113 Puuhale Road                               2.029
2.030 CREFI/JPMCB 2250 Pahounui Drive                               2.030
2.031 CREFI/JPMCB 733 Mapunapuna Street                               2.031
2.032 CREFI/JPMCB 761 Ahua Street                               2.032
2.033 CREFI/JPMCB 918 Ahua Street                               2.033
2.034 CREFI/JPMCB 180 Sand Island Access Road                               2.034
2.035 CREFI/JPMCB 2829 Awaawaloa Street                               2.035
2.036 CREFI/JPMCB 120 Mokauea Street                               2.036
2.037 CREFI/JPMCB 2861 Mokumoa Street                               2.037
2.038 CREFI/JPMCB 2826 Kaihikapu Street                               2.038
2.039 CREFI/JPMCB 179 Sand Island Access Road                               2.039
2.040 CREFI/JPMCB 855 Mapunapuna Street                               2.040
2.041 CREFI/JPMCB 2308 Pahounui Drive                               2.041
2.042 CREFI/JPMCB 619 Mapunapuna Street                               2.042
2.043 CREFI/JPMCB 2846-A Awaawaloa Street                               2.043
2.044 CREFI/JPMCB 238 Sand Island Access Road                               2.044
2.045 CREFI/JPMCB 704 Mapunapuna Street                               2.045
2.046 CREFI/JPMCB 120B Mokauea Street                               2.046
2.047 CREFI/JPMCB 1150 Kikowaena Street                               2.047
2.048 CREFI/JPMCB 2127 Auiki Street                               2.048
2.049 CREFI/JPMCB 2810 Paa Street                               2.049
2.050 CREFI/JPMCB 2841 Pukoloa Street                               2.050
2.051 CREFI/JPMCB 1000 Mapunapuna Street                               2.051
2.052 CREFI/JPMCB 2829 Pukoloa Street                               2.052
2.053 CREFI/JPMCB 889 Ahua Street                               2.053
2.054 CREFI/JPMCB 2819 Pukoloa Street                               2.054
2.055 CREFI/JPMCB 1038 Kikowaena Place                               2.055
2.056 CREFI/JPMCB 2965 Mokumoa Street                               2.056
2.057 CREFI/JPMCB 850 Ahua Street                               2.057
2.058 CREFI/JPMCB 1330 Pali Highway                               2.058
2.059 CREFI/JPMCB 2865 Pukoloa Street                               2.059
2.060 CREFI/JPMCB 2855 Pukoloa Street                               2.060
2.061 CREFI/JPMCB 789 Mapunapuna Street                               2.061
2.062 CREFI/JPMCB 2960 Mokumoa Street                               2.062
2.063 CREFI/JPMCB 231B Sand Island Access Road                               2.063
2.064 CREFI/JPMCB 2020 Auiki Street                               2.064
2.065 CREFI/JPMCB 2857 Awaawaloa Street                               2.065
2.066 CREFI/JPMCB 1050 Kikowaena Place                               2.066
2.067 CREFI/JPMCB 2850 Mokumoa Street                               2.067
2.068 CREFI/JPMCB 2840 Mokumoa Street                               2.068
2.069 CREFI/JPMCB 2830 Mokumoa Street                               2.069
2.070 CREFI/JPMCB 960 Mapunapuna Street                               2.070
2.071 CREFI/JPMCB 125B Puuhale Road                               2.071
2.072 CREFI/JPMCB 2809 Kaihikapu Street                               2.072
2.073 CREFI/JPMCB 212 Mohonua Place                               2.073
2.074 CREFI/JPMCB 692 Mapunapuna Street                               2.074
2.075 CREFI/JPMCB 1024 Kikowaena Place                               2.075
2.076 CREFI/JPMCB 669 Ahua Street                               2.076
2.077 CREFI/JPMCB 215 Puuhale Road                               2.077
2.078 CREFI/JPMCB 142 Mokauea Street                               2.078
2.079 CREFI/JPMCB 2847 Awaawaloa Street                               2.079
2.080 CREFI/JPMCB 2816 Awaawaloa Street                               2.080
2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                               2.081
2.082 CREFI/JPMCB 2864 Mokumoa Street                               2.082
2.083 CREFI/JPMCB 770 Mapunapuna Street                               2.083
2.084 CREFI/JPMCB 151 Puuhale Road                               2.084
2.085 CREFI/JPMCB 207 Puuhale Road                               2.085
2.086 CREFI/JPMCB 2970 Mokumoa Street                               2.086
2.087 CREFI/JPMCB 2868 Kaihikapu Street                               2.087
2.088 CREFI/JPMCB 2908 Kaihikapu Street                               2.088
2.089 CREFI/JPMCB 2814 Kilihau Street                               2.089
2.090 CREFI/JPMCB 759 Puuloa Road                               2.090
2.091 CREFI/JPMCB 659 Puuloa Road                               2.091
2.092 CREFI/JPMCB 667 Puuloa Road                               2.092
2.093 CREFI/JPMCB 679 Puuloa Road                               2.093
2.094 CREFI/JPMCB 689 Puuloa Road                               2.094
2.095 CREFI/JPMCB 950 Mapunapuna Street                               2.095
2.096 CREFI/JPMCB 822 Mapunapuna Street                               2.096
2.097 CREFI/JPMCB 842 Mapunapuna Street                               2.097
2.098 CREFI/JPMCB 214 Sand Island Access Road                               2.098
2.099 CREFI/JPMCB 709 Ahua Street                               2.099
2.100 CREFI/JPMCB 766 Mapunapuna Street                               2.100
2.101 CREFI/JPMCB 830 Mapunapuna Street                               2.101
2.102 CREFI/JPMCB 2855 Kaihikapu Street                               2.102

 

A-1-41

 

ANNEX A-1

 

      HOTEL OPERATING STATISTICS  
                                     
      2016 2016 2016 2017 2017 2017 2018 2018 2018 Most Recent Most Recent Most Recent UW UW UW  
Loan # Seller Property Name Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
2.103 CREFI/JPMCB 865 Ahua Street                               2.103
2.104 CREFI/JPMCB 852 Mapunapuna Street                               2.104
2.105 CREFI/JPMCB 2906 Kaihikapu Street                               2.105
2.106 CREFI/JPMCB 2879 Paa Street                               2.106
2.107 CREFI/JPMCB 702 Ahua Street                               2.107
2.108 CREFI/JPMCB 2864 Awaawaloa Street                               2.108
2.109 CREFI/JPMCB 2819 Mokumoa Street - A                               2.109
2.110 CREFI/JPMCB 2869 Mokumoa Street                               2.110
2.111 CREFI/JPMCB 2819 Mokumoa Street - B                               2.111
2.112 CREFI/JPMCB 228 Mohonua Place                               2.112
2.113 CREFI/JPMCB 2264 Pahounui Drive                               2.113
2.114 CREFI/JPMCB 808 Ahua Street                               2.114
2.115 CREFI/JPMCB 2827 Kaihikapu Street                               2.115
2.116 CREFI/JPMCB 697 Ahua Street                               2.116
2.117 CREFI/JPMCB 2849 Kaihikapu Street                               2.117
2.118 CREFI/JPMCB 2831 Awaawaloa Street                               2.118
2.119 CREFI/JPMCB 2858 Kaihikapu Street                               2.119
2.120 CREFI/JPMCB 2276 Pahounui Drive                               2.120
2.121 CREFI/JPMCB 2806 Kaihikapu Street                               2.121
2.122 CREFI/JPMCB 1052 Ahua Street                               2.122
2.123 CREFI/JPMCB 2889 Mokumoa Street                               2.123
2.124 CREFI/JPMCB 685 Ahua Street                               2.124
2.125 CREFI/JPMCB 2839 Mokumoa Street                               2.125
2.126 CREFI/JPMCB 94-240 Pupuole Street                               2.126
2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                               2.127
2.128 CREFI/JPMCB 719 Ahua Street                               2.128
2.129 CREFI/JPMCB 2812 Awaawaloa Street                               2.129
2.130 CREFI/JPMCB 2927 Mokumoa Street                               2.130
2.131 CREFI/JPMCB 197 Sand Island Access Road                               2.131
2.132 CREFI/JPMCB 2844 Kaihikapu Street                               2.132
2.133 CREFI/JPMCB 2879 Mokumoa Street                               2.133
2.134 CREFI/JPMCB 2135 Auiki Street                               2.134
2.135 CREFI/JPMCB 855 Ahua Street                               2.135
2.136 CREFI/JPMCB 2122 Kaliawa Street                               2.136
2.137 CREFI/JPMCB 2831 Kaihikapu Street                               2.137
2.138 CREFI/JPMCB 729 Ahua Street                               2.138
2.139 CREFI/JPMCB 739 Ahua Street                               2.139
2.140 CREFI/JPMCB 2833 Paa Street #2                               2.140
2.141 CREFI/JPMCB 2833 Paa Street                               2.141
2.142 CREFI/JPMCB 2815 Kaihikapu Street                               2.142
2.143 CREFI/JPMCB 1062 Kikowaena Place                               2.143
2.144 CREFI/JPMCB 673 Ahua Street                               2.144
2.145 CREFI/JPMCB 2106 Kaliawa Street                               2.145
2.146 CREFI/JPMCB 812 Mapunapuna Street                               2.146
2.147 CREFI/JPMCB 2804 Kilihau Street                               2.147
2.148 CREFI/JPMCB 525 North King Street                               2.148
2.149 CREFI/JPMCB 204 Sand Island Access Road                               2.149
2.150 CREFI/JPMCB 660 Ahua Street                               2.150
2.151 CREFI/JPMCB 218 Mohonua Place                               2.151
2.152 CREFI/JPMCB 125 Puuhale Road                               2.152
2.153 CREFI/JPMCB 645 Ahua Street                               2.153
2.154 CREFI/JPMCB 675 Mapunapuna Street                               2.154
2.155 CREFI/JPMCB 659 Ahua Street                               2.155
2.156 CREFI/JPMCB 1055 Ahua Street                               2.156
2.157 CREFI/JPMCB 944 Ahua Street                               2.157
2.158 CREFI/JPMCB 2019 Kahai Street                               2.158
2.159 CREFI/JPMCB 2001 Kahai Street                               2.159
2.160 CREFI/JPMCB 106 Puuhale Road                               2.160
2.161 CREFI/JPMCB 2875 Paa Street                               2.161
2.162 CREFI/JPMCB 1024 Mapunapuna Street                               2.162
2.163 CREFI/JPMCB 2760 Kamehameha Highway                               2.163
2.164 CREFI/JPMCB 2635 Waiwai Loop A                               2.164
2.165 CREFI/JPMCB 2635 Waiwai Loop B                               2.165
2.166 CREFI/JPMCB 2836 Awaawaloa Street                               2.166
2.167 CREFI/JPMCB 609 Ahua Street                               2.167
2.168 CREFI/JPMCB 905 Ahua Street                               2.168
2.169 CREFI/JPMCB 2110 Auiki Street                               2.169
2.170 CREFI/JPMCB 140 Puuhale Road                               2.170
2.171 CREFI/JPMCB 2139 Kaliawa Street                               2.171
2.172 CREFI/JPMCB 231 Sand Island Access Road                               2.172
2.173 CREFI/JPMCB 2140 Kaliawa Street                               2.173
2.174 CREFI/JPMCB 33 South Vineyard Boulevard                               2.174
2.175 CREFI/JPMCB 970 Ahua Street                               2.175
2.176 CREFI/JPMCB 960 Ahua Street                               2.176
2.177 CREFI/JPMCB 1045 Mapunapuna Street                               2.177
2.178 CREFI/JPMCB 165 Sand Island Access Road                               2.178
2.179 CREFI/JPMCB 2839 Kilihau Street                               2.179
2.180 CREFI/JPMCB 2829 Kilihau Street                               2.180
2.181 CREFI/JPMCB 2833 Kilihau Street                               2.181
2.182 CREFI/JPMCB 2821 Kilihau Street                               2.182
2.183 CREFI/JPMCB 2808 Kam Highway                               2.183
2.184 CREFI/JPMCB 2815 Kilihau Street                               2.184
2.185 CREFI/JPMCB 2850 Awaawaloa Street                               2.185
2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                               2.186
3 GACC 59 Maiden Lane                               3
4 GACC 101 California                               4
5 JPMCB SWVP Portfolio 77.8% 146.17 113.61 79.0% 149.79 118.36 79.8% 150.15 119.90 80.3% 150.49 120.88 80.3% 150.49 120.88 5
5.01 JPMCB InterContinental 73.2% 164.41 120.38 75.6% 168.10 127.09 78.1% 169.10 132.12 78.7% 169.77 133.61 78.7% 169.77 133.61 5.01
5.02 JPMCB DoubleTree Sunrise 86.1% 139.25 119.95 89.1% 144.51 128.77 86.9% 147.71 128.37 87.2% 148.26 129.26 87.2% 148.26 129.26 5.02
5.03 JPMCB DoubleTree Charlotte 84.7% 144.82 122.68 80.8% 150.20 121.42 79.7% 144.40 115.15 80.5% 144.25 116.04 80.5% 144.25 116.05 5.03
5.04 JPMCB DoubleTree RTP 72.8% 118.86 86.50 74.1% 119.18 88.33 75.9% 120.55 91.51 76.1% 120.45 91.68 76.1% 120.45 91.68 5.04
6 CREFI Arbor Hotel Portfolio 81.2% 142.97 116.12 81.0% 141.71 114.77 79.3% 142.35 112.94 79.2% 140.35 111.20 79.2% 140.35 111.20 6
6.01 CREFI Residence Inn Salt Lake City 79.7% 135.82 108.30 82.1% 140.82 115.65 75.6% 143.26 108.27 74.4% 143.33 106.66 74.4% 143.33 106.66 6.01
6.02 CREFI Hampton Inn Santa Barbara 79.7% 197.45 157.36 79.6% 201.81 160.60 81.7% 190.08 155.22 82.8% 186.76 154.60 82.8% 186.76 154.60 6.02
6.03 CREFI Hampton Inn Bloomington 83.4% 138.34 115.32 80.9% 128.73 104.08 86.5% 133.02 115.00 86.3% 128.71 111.12 86.3% 128.71 111.12 6.03
6.04 CREFI Hampton Inn Norwood 78.4% 144.82 113.51 77.9% 145.40 113.28 75.9% 139.31 105.72 76.8% 136.95 105.19 76.8% 136.95 105.19 6.04
6.05 CREFI Springhill Suites Bloomington 87.2% 135.79 118.45 87.2% 126.66 110.48 87.6% 130.86 114.62 87.0% 127.34 110.80 87.0% 127.34 110.80 6.05
6.06 CREFI Hyatt Place Arlington 79.9% 120.96 96.64 78.4% 120.87 94.75 71.4% 126.55 90.32 71.1% 127.17 90.47 71.1% 127.17 90.47 6.06
7 CREFI Green Hills Corporate Center                               7
8 JPMCB Weston I & II                               8
9 GACC Moffett Towers II - Building V                               9
10 GACC Newport Corporate Center                               10
11 CREFI Western Digital R&D Campus                               11
12 CREFI Lakeside Apartments                               12
13 GACC Central Tower Office                               13
14 CREFI Birch Landing Apartments                               14

 

A-1-42

 

ANNEX A-1

 

      HOTEL OPERATING STATISTICS  
                                     
      2016 2016 2016 2017 2017 2017 2018 2018 2018 Most Recent Most Recent Most Recent UW UW UW  
Loan # Seller Property Name Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
15 JPMCB Greenleaf at Howell                               15
16 GACC Arctic Glacier Portfolio                               16
16.01 GACC Arctic Glacier - Menomonee                               16.01
16.02 GACC Arctic Glacier - West St. Paul                               16.02
16.03 GACC Arctic Glacier - Mississauga                               16.03
16.04 GACC Arctic Glacier - Fairport                               16.04
16.05 GACC Arctic Glacier - West Point                               16.05
16.06 GACC Arctic Glacier - Twin Oaks                               16.06
16.07 GACC Arctic Glacier - Newburgh                               16.07
16.08 GACC Arctic Glacier - Winnipeg                               16.08
16.09 GACC Arctic Glacier - Port Huron                               16.09
16.10 GACC Arctic Glacier - Ypsilanti                               16.10
16.11 GACC Arctic Glacier - Chatham                               16.11
16.12 GACC Arctic Glacier - Omaha                               16.12
16.13 GACC Arctic Glacier - Rapid City                               16.13
16.14 GACC Arctic Glacier - Grayling                               16.14
16.15 GACC Arctic Glacier - Belding                               16.15
16.16 GACC Arctic Glacier - Marshall                               16.16
16.17 GACC Arctic Glacier - Dubuque                               16.17
16.18 GACC Arctic Glacier - Lake Ozark                               16.18
16.19 GACC Arctic Glacier - Pierre                               16.19
16.20 GACC Arctic Glacier - Shelby                               16.20
16.21 GACC Arctic Glacier - Storm Lake                               16.21
17 JPMCB Hilton Melbourne 75.9% 117.00 88.83 79.0% 125.91 99.50 79.8% 137.87 110.06 78.5% 137.82 108.21 78.5% 137.82 108.21 17
18 JPMCB Park Central Plaza I & II                               18
19 GACC Infinity Park Apartments                               19
20 CREFI 57 East 11th Street                               20
21 GACC Heartland Dental Medical Office Portfolio                               21
21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive                               21.001
21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road                               21.002
21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road                               21.003
21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza                               21.004
21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street                               21.005
21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick's Drive                               21.006
21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220                               21.007
21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377                               21.008
21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway                               21.009
21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard                               21.010
21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive                               21.011
21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                               21.012
21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway                               21.013
21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street                               21.014
21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street                               21.015
21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                               21.016
21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard                               21.017
21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road                               21.018
21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place                               21.019
21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue                               21.020
21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road                               21.021
21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road                               21.022
21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road                               21.023
21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive                               21.024
21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard                               21.025
21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street                               21.026
21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway                               21.027
21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway                               21.028
21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway                               21.029
21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                               21.030
21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road                               21.031
21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive                               21.032
21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard                               21.033
21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way                               21.034
21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive                               21.035
21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard                               21.036
21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane                               21.037
21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road                               21.038
21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road                               21.039
21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                               21.040
21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane                               21.041
21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway                               21.042
21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road                               21.043
21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                               21.044
21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive                               21.045
21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47                               21.046
21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road                               21.047
21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road                               21.048
21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane                               21.049
21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50                               21.050
21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                               21.051
21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                               21.052
21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road                               21.053
21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road                               21.054
21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center                               21.055
21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue                               21.056
21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                               21.057
21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard                               21.058
21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                               21.059
21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue                               21.060
21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                               21.061
21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road                               21.062
21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                               21.063
21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road                               21.064
21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North                               21.065
21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                               21.066
21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                               21.067
21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44                               21.068
21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard                               21.069
21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway                               21.070
21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                               21.071
21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard                               21.072
21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West                               21.073
21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street                               21.074
21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441                               21.075
21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                               21.076
21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South                               21.077
21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                               21.078

 

A-1-43

 

ANNEX A-1

 

      HOTEL OPERATING STATISTICS  
                                     
      2016 2016 2016 2017 2017 2017 2018 2018 2018 Most Recent Most Recent Most Recent UW UW UW  
Loan # Seller Property Name Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard                               21.079
21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive                               21.080
21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street                               21.081
21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road                               21.082
21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                               21.083
21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place                               21.084
21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle                               21.085
21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North                               21.086
21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road                               21.087
21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive                               21.088
21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard                               21.089
21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road                               21.090
21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway                               21.091
21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70                               21.092
21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street                               21.093
21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road                               21.094
21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road                               21.095
21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard                               21.096
21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road                               21.097
21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway                               21.098
21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive                               21.099
21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard                               21.100
21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East                               21.101
21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road                               21.102
21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road                               21.103
21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive                               21.104
21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place                               21.105
21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road                               21.106
21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way                               21.107
21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard                               21.108
21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard                               21.109
21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                               21.110
21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court                               21.111
21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South                               21.112
21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue                               21.113
21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue                               21.114
21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue                               21.115
21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane                               21.116
21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue                               21.117
21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                               21.118
21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street                               21.119
21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway                               21.120
21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue                               21.121
21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place                               21.122
21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road                               21.123
21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street                               21.124
21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road                               21.125
21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street                               21.126
21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street                               21.127
21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street                               21.128
21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                               21.129
21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64                               21.130
21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009                               21.131
21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road                               21.132
21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road                               21.133
21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South                               21.134
21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6                               21.135
21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway                               21.136
21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard                               21.137
21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court                               21.138
21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17                               21.139
21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive                               21.140
21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East                               21.141
21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street                               21.142
21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue                               21.143
21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                               21.144
21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive                               21.145
21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road                               21.146
21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                               21.147
21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast                               21.148
21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                               21.149
21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North                               21.150
21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street                               21.151
21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway                               21.152
21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road                               21.153
21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street                               21.154
21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court                               21.155
21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                               21.156
21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza                               21.157
21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                               21.158
21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road                               21.159
21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue                               21.160
21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle                               21.161
21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street                               21.162
21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road                               21.163
21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9                               21.164
21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court                               21.165
21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street                               21.166
21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202                               21.167
21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5                               21.168
21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                               21.169
22 GACC Stonebrook Apartments Phase II                               22
23 GACC Hawk View Industrial Park                               23
24 CREFI Magnolia Hotel St. Louis 52.9% 153.59 81.25 60.1% 157.71 94.82 67.6% 151.69 102.58 67.9% 152.02 103.26 67.9% 152.02 103.26 24
25 CREFI Augusta Self Storage Portfolio                               25
25.01 CREFI Hollywood Storage - Evans                               25.01
25.02 CREFI Hollywood Storage - Augusta                               25.02
25.03 CREFI Hollywood Storage - Martinez                               25.03
26 GACC Clinton West                               26
27 CREFI Residence Inn - Lynchburg                   70.8% 117.21 82.94 70.8% 117.21 82.94 27
28 GACC IRG Moraine Industrial                               28
29 GACC One Parkway North                               29
30 GACC Pine Terrace Apartments                               30
31 GACC Orchard Park Apartments                               31
32 GACC Rockridge Plaza                               32
33 CREFI Giant Hershey PA                               33
34 CREFI 2211 West Camelback Road                               34
35 GACC Pell City Portfolio 65.0% 94.89 61.70 68.6% 95.91 65.80       69.6% 96.22 66.94 69.6% 96.22 66.94 35
35.01 GACC Holiday Inn-Pell City 57.7% 96.45 55.65 61.8% 96.81 59.87       62.8% 97.02 60.92 62.8% 97.02 60.92 35.01
35.02 GACC Hampton Inn-Pell City 73.9% 93.41 69.03 76.8% 95.04 72.99       77.8% 95.44 74.24 77.8% 95.44 74.24 35.02
36 GACC 364 Bush                               36
37 GACC 1731 15th Street                               37
38 GACC Sunridge Apartments                               38
39 GACC Alamo Drafthouse Cinema - Lubbock                               39
40 CREFI Piney Green Food Lion                               40

 

A-1-44