FWP 1 n1872_x3-prmktanxa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226123-06
     

 

     
     
     
 

 

Free Writing Prospectus dated November [5], 2019

 

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-226123) 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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
Loan # Seller(1) Property Name Street Address City State Zip Code County Properties Type Subtype
1 GACC Century Plaza Towers 2029 & 2049 Century Park East Los Angeles CA 90067 Los Angeles 1 Office CBD
2 LCM Los Angeles Leased Fee Portfolio Various Los Angeles CA Various Los Angeles 8 Other Leased Fee
2.01 LCM 5901 West Century Boulevard 5901 West Century Boulevard Los Angeles CA 90036 Los Angeles 1 Other Leased Fee
2.02 LCM 5959 West Century Boulevard 5959 West Century Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee
2.03 LCM 6151 West Century Boulevard 6151 West Century Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee
2.04 LCM 5933 West Century Boulevard 5933 West Century Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee
2.05 LCM 5940 West 98th Street 5940 West 98th Street Los Angeles CA 90045 Los Angeles 1 Other Leased Fee
2.06 LCM 9801 Airport Boulevard 9801 Airport Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee
2.07 LCM 6144 West 98th Street 6144 West 98th Street Los Angeles CA 90045 Los Angeles 1 Other Leased Fee
2.08 LCM 5960 West 98th Street 5960 West 98th Street Los Angeles CA 90045 Los Angeles 1 Other Leased Fee
3 JPMCB Innovation Park 7201, 7207, 7345, 7349, 8001, 8105, 8201, 8203, 8209, 8335, 8405, 8501 & 8505 IBM Drive Charlotte NC 28262 Mecklenburg 1 Office Suburban
4 LCM 12555 & 12655 Jefferson Various Los Angeles CA 90066 Los Angeles 2 Office CBD
4.01 LCM 12655 Jefferson 12655 West Jefferson Boulevard Los Angeles CA 90066 Los Angeles 1 Office CBD
4.02 LCM 12555 Jefferson 12555 West Jefferson Boulevard Los Angeles CA 90066 Los Angeles 1 Office CBD
5 LCM Hyde Park Multifamily Portfolio Various Chicago IL Various Cook 42 Multifamily Various
5.01 LCM 5452-5466 South Ellis Avenue 5452-5466 South Ellis Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.02 LCM 5339-5345 South Woodlawn Avenue 5339-5345 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise
5.03 LCM 5335-5345 South Kimbark Avenue 5335-5345 South Kimbark Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.04 LCM 5715-5725 South Kimbark Avenue 5715-5725 South Kimbark Avenue Chicago IL 60637 Cook 1 Multifamily Garden
5.05 LCM 5034-5046 South Woodlawn Avenue 5034-5046 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise
5.06 LCM 1509 East 57th Street 1509 East 57th Street Chicago IL 60637 Cook 1 Multifamily Garden
5.07 LCM 5320-5326 South Drexel Avenue 5320-5326 South Drexel Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise
5.08 LCM 5237-5245 South Kenwood 5237-5245 South Kenwood Chicago IL 60615 Cook 1 Multifamily Garden
5.09 LCM 5411-5421 South Ellis Avenue 5411-5421 South Ellis Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.10 LCM 5300-5308 South Hyde Park Boulevard 5300-5308 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Garden
5.11 LCM 5234-5244 South Ingleside Avenue 5234-5244 South Ingleside Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise
5.12 LCM 5415 South Woodlawn Avenue 5415 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.13 LCM 5300-5308 South Greenwood Avenue 5300-5308 South Greenwood Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise
5.14 LCM 5201 South Greenwood Avenue 5201 South Greenwood Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.15 LCM 5401-5409 South Cottage Grove Avenue 5401-5409 South Cottage Grove Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.16 LCM 5120 South Hyde Park Boulevard 5120 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Mid-Rise
5.17 LCM 5350-5358 South Maryland Avenue 5350-5358 South Maryland Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.18 LCM 5400-5406 South Maryland Avenue 5400-5406 South Maryland Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.19 LCM 5474-5480 South Hyde Park Boulevard 5474-5480 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Garden
5.20 LCM 5528-5532 South Everett Avenue 5528-5532 South Everett Avenue Chicago IL 60637 Cook 1 Multifamily Mid-Rise
5.21 LCM 5487-5491 South Hyde Park Boulevard 5487-5491 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Garden
5.22 LCM 5400-5408 South Ingleside Avenue 5400-5408 South Ingleside Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.23 LCM 5401-5403 South Woodlawn Avenue 5401-5403 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.24 LCM 5301-5307 South Maryland Avenue 5301-5307 South Maryland Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.25 LCM 5355-5361 South Cottage Grove Avenue 5355-5361 South Cottage Grove Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.26 LCM 1515-1521 East 54th Street 1515-1521 East 54th Street Chicago IL 60615 Cook 1 Multifamily Garden
5.27 LCM 5111-5113 South Kimbark Avenue 5111-5113 South Kimbark Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.28 LCM 5507-5509 South Hyde Park Boulevard 5507-5509 South Hyde Park Boulevard Chicago IL 60637 Cook 1 Multifamily Garden
5.29 LCM 5337 South Hyde Park Boulevard 5337 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Mid-Rise
5.30 LCM 5202-5210 South Cornell Avenue 5202-5210 South Cornell Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise
5.31 LCM 5118-5120 South Greenwood Avenue 5118-5120 South Greenwood Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.32 LCM 5335-5337 South Woodlawn Avenue 5335-5337 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.33 LCM 5524-5526 South Everett Avenue 5524-5526 South Everett Avenue Chicago IL 60637 Cook 1 Multifamily Garden
5.34 LCM 5401-5405 South Drexel Boulevard 5401-5405 South Drexel Boulevard Chicago IL 60615 Cook 1 Multifamily Garden
5.35 LCM 5468-5470 South Hyde Park Boulevard 5468-5470 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Garden
5.36 LCM 5218-5220 South Kimbark Avenue 5218-5220 South Kimbark Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.37 LCM 5457-5459 South Blackstone Avenue 5457-5459 South Blackstone Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.38 LCM 5336-5338 South Hyde Park Boulevard 5336-5338 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Garden
5.39 LCM 5405-5407 South Woodlawn Avenue 5405-5407 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.40 LCM 1018 East 54th Street 1018-1022 East 54th Street Chicago IL 60615 Cook 1 Multifamily Garden
5.41 LCM 5128-5132 South Cornell Avenue 5128-5132 South Cornell Avenue Chicago IL 60615 Cook 1 Multifamily Garden
5.42 LCM 5110 South Harper Avenue 5110 South Harper Avenue Chicago IL 60615 Cook 1 Other Parking
6 JPMCB BJ’s Wholesale Club 1752 Shore Parkway Brooklyn NY 11214 Kings 1 Retail Freestanding
7 LCM Hampton Roads Office Portfolio Various Various VA Various Various 22 Office Suburban
7.01 LCM 510 Independence Parkway 510 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban
7.02 LCM 676 Independence Parkway 676 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban
7.03 LCM 700 Independence Parkway 700 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban
7.04 LCM 1309 Executive Boulevard 1309 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban
7.05 LCM 1317 Executive Boulevard 1317 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban
7.06 LCM 200 Golden Oak Court 200 Golden Oak Court Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban
7.07 LCM 1301 Executive Boulevard 1301 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban
7.08 LCM 505 Independence Parkway 505 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban
7.09 LCM 1313 Executive Boulevard 1313 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban
7.10 LCM 208 Golden Oak Court 208 Golden Oak Court Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban
7.11 LCM 1305 Executive Boulevard 1305 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban
7.12 LCM 500 Independence Parkway 500 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban
7.13 LCM 501 Independence Parkway 501 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban
7.14 LCM 1 Enterprise Parkway 1 Enterprise Parkway Hampton VA 23666 Hampton City 1 Office Suburban
7.15 LCM 1457 Miller Store Road 1457 Miller Store Road Virginia Beach VA 23455 Virginia Beach City 1 Office Suburban
7.16 LCM 2809 South Lynnhaven Road 2809 South Lynnhaven Road Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban
7.17 LCM 22 Enterprise Parkway 22 Enterprise Parkway Hampton VA 23666 Hampton City 1 Office Suburban
7.18 LCM 521 Butler Farm Road 521 Butler Farm Road Hampton VA 23666 Hampton City 1 Office Suburban
7.19 LCM 21 Enterprise Parkway 21 Enterprise Parkway Hampton VA 23666 Hampton City 1 Office Suburban
7.20 LCM 484 Viking Drive 484 Viking Drive Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban
7.21 LCM 629 Phoenix Drive 629 Phoenix Drive Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban
7.22 LCM 5 Manhattan Square 5 Manhattan Square Hampton VA 23666 Hampton City 1 Office Suburban
8 LCM Colorado Square 2 North Nevada Avenue Colorado Springs CO 80903 El Paso 1 Office CBD
9 JPMCB Sunset North 3120, 3150 & 3180 139th Avenue Southeast Bellevue WA 98005 King 1 Office Suburban
10 JPMCB Jersey City Group 2 Various Jersey City NJ 07306 Hudson 8 Multifamily Garden
10.01 JPMCB 126, 130 & 134 Corbin Avenue 126, 130 & 134 Corbin Avenue Jersey City NJ 07306 Hudson 1 Multifamily Garden
10.02 JPMCB 500 Baldwin Avenue 500 Baldwin Avenue Jersey City NJ 07306 Hudson 1 Multifamily Garden
10.03 JPMCB 1062 West Side Avenue 1062 West Side Avenue Jersey City NJ 07306 Hudson 1 Multifamily Garden
10.04 JPMCB 38 & 42 Broadway 38 & 42 Broadway Jersey City NJ 07306 Hudson 1 Multifamily Garden
10.05 JPMCB 384 Baldwin Avenue 384 Baldwin Avenue Jersey City NJ 07306 Hudson 1 Multifamily Garden
10.06 JPMCB 943 Pavonia Avenue 943 Pavonia Avenue Jersey City NJ 07306 Hudson 1 Multifamily Garden
10.07 JPMCB 863 Pavonia Avenue 863 Pavonia Avenue Jersey City NJ 07306 Hudson 1 Multifamily Garden
10.08 JPMCB 429 Hoboken Avenue 429 Hoboken Avenue Jersey City NJ 07306 Hudson 1 Multifamily Garden
11 LCM Belvedere Place 1 & 2 Belvedere Place Mill Valley CA 94941 Marin 1 Office Suburban
12 LCM Union Heights 7730 South Union Park Avenue Sandy UT 84047 Salt Lake 1 Office Suburban
13 LCM The Residence Inn by Marriott South Beach 1231 17th Street Miami Beach FL 33139 Miami-Dade 1 Hotel Extended Stay
14 LCM Brooklyn Renaissance Plaza 335 Adams Street Brooklyn NY 11201 Kings 1 Office CBD
15 LCM 8571 Rivers Avenue 8571 Rivers Avenue North Charleston SC 29406 Charleston 1 Office Suburban
16 JPMCB Grand Canal Shoppes 3377 Las Vegas Boulevard South Las Vegas NV 89109 Clark 1 Retail Specialty Retail
17 JPMCB 600 & 620 National Avenue 600 & 620 National Avenue Mountain View CA 94043 Santa Clara 1 Office Suburban
18 JPMCB Tysons Tower 7900 Tysons One Place McLean VA 22102 Fairfax 1 Office Suburban
19 JPMCB Guardian Self Storage - Boulder 4900 Broadway Street Boulder CO 80304 Boulder 1 Self Storage Self Storage
20 JPMCB Hilton Cincinnati Netherland Plaza 35 West Fifth Street Cincinnati OH 45202 Hamilton 1 Hotel Full Service
21 LCM Plaza at the Border 3951-3975 Camino De La Plaza San Diego CA 92173 San Diego 1 Retail Anchored
22 LCM Prospect Park 2882 Prospect Park Drive Rancho Cordova CA 95670 Sacramento 1 Office Suburban
23 LCM The Sutherland 4659 South Drexel Boulevard Chicago IL 60653 Cook 1 Multifamily Mid-Rise
24 LCM Richmond City Center 1100-1350 MacDonald Avenue Richmond CA 94801 Contra Costa 1 Retail Anchored
25 LCM KB Dallas DaVita Portfolio Various Various TX Various Various 4 Office Medical
25.01 LCM KB DaVita Dallas Portfolio - Lewisville 1600 Waters Ridge Drive Lewisville TX 75057 Denton 1 Office Medical
25.02 LCM KB DaVita Dallas Portfolio - Fort Worth 251 University Drive Fort Worth TX 76107 Tarrant 1 Office Medical
25.03 LCM KB DaVita Dallas Portfolio - Flower Mound 4941 Long Prairie Road Flower Mound TX 75028 Denton 1 Office Medical
25.04 LCM KB DaVita Dallas Portfolio - Plano 4112 West Spring Creek Parkway Plano TX 75024 Collin 1 Office Medical
26 LCM NOV Headquarters 7909 Parkwood Circle Drive and 9720 & 9724 Beechnut Street Houston TX 77036 Harris 1 Office Suburban
27 LCM Island Security Self Storage 17901 100th Avenue Southwest Vashon WA 98070 King 1 Self Storage Self Storage
28 LCM HD Supply Portfolio Various Various Various Various Various 6 Industrial Various
28.01 LCM Core & Main - Charlotte, NC 10000 Metromont Industrial Boulevard Charlotte NC 28269 Mecklenburg 1 Industrial Flex
28.02 LCM HD Supply - Raleigh, NC 1211 Intrepid Court Raleigh NC 27610 Wake 1 Industrial Flex
28.03 LCM Stericycle - Raleigh, NC 1251 Intrepid Court Raleigh NC 27610 Wake 1 Industrial Flex
28.04 LCM HD Supply - Tampa FL 3319 North US Highway 301 Tampa FL 33619 Hillsborough 1 Industrial Warehouse/Distribution
28.05 LCM HD Supply - Pearl, MS 220 One Stop Place Pearl MS 39208 Rankin 1 Industrial Flex
28.06 LCM ZimaPack HQ - Chesterfield, VA 2101 Pine Forest Drive South Chesterfield VA 23834 Chesterfield 1 Industrial Flex
29 LCM 5222 South Drexel 5222 South Drexel Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise
30 LCM 6723 Van Nuys Boulevard 6723 Van Nuys Boulevard Van Nuys CA 91405 Los Angeles 1 Retail Freestanding
31 LCM Opus Seaway 2300 Merrill Creek Parkway Everett WA 98203 Snohomish 1 Industrial Flex
32 LCM Prince Creek Village Center 11920 Highway 707 Murrells Inlet SC 29576 Horry 1 Retail Shadow Anchored

 

A-1-1 

 

 

ANNEX A-1

                          Original   Current  
        Year    Unit of      Occupancy Appraised Appraisal Current Original Balance Current   Balance % of Initial
Loan # Seller(1) Property Name Year Built Renovated Units(2)  Measure Occupancy %(3) Date Value ($)(4) Date LTV %(4) Balance ($)(5)(6) per Unit ($) Balance ($)(5)(6) per Unit ($) Pool Balance
1 GACC Century Plaza Towers 1975 2015 2,401,641 Square Feet 92.9% 10/01/19 2,302,000,000 09/24/19 39.1% 62,500,000 375 62,500,000 375 7.7%
2 LCM Los Angeles Leased Fee Portfolio N/A   556,202 Square Feet 100.0% 11/06/19 134,900,000 07/04/19 63.0% 61,000,000 153 61,000,000 153 7.6%
2.01 LCM 5901 West Century Boulevard N/A   71,003 Square Feet 100.0% 11/06/19 21,700,000 07/04/19   9,831,765   9,831,765   1.2%
2.02 LCM 5959 West Century Boulevard N/A   79,279 Square Feet 100.0% 11/06/19 19,000,000 07/04/19   8,611,765   8,611,765   1.1%
2.03 LCM 6151 West Century Boulevard N/A   78,844 Square Feet 100.0% 11/06/19 18,000,000 07/04/19   8,109,412   8,109,412   1.0%
2.04 LCM 5933 West Century Boulevard N/A   73,181 Square Feet 100.0% 11/06/19 16,400,000 07/04/19   7,391,765   7,391,765   0.9%
2.05 LCM 5940 West 98th Street N/A   67,518 Square Feet 100.0% 11/06/19 15,700,000 07/04/19   7,104,706   7,104,706   0.9%
2.06 LCM 9801 Airport Boulevard N/A   62,726 Square Feet 100.0% 11/06/19 15,000,000 07/04/19   6,817,647   6,817,647   0.8%
2.07 LCM 6144 West 98th Street N/A   62,726 Square Feet 100.0% 11/06/19 14,900,000 07/04/19   6,745,882   6,745,882   0.8%
2.08 LCM 5960 West 98th Street N/A   60,925 Square Feet 100.0% 11/06/19 14,200,000 07/04/19   6,387,059   6,387,059   0.8%
3 JPMCB Innovation Park 1979-2013 2011 1,854,729 Square Feet 96.1% 08/05/19 264,900,000 08/22/19 68.8% 55,000,000 98 55,000,000 98 6.8%
4 LCM 12555 & 12655 Jefferson 1985 Various 193,908 Square Feet 97.2% 09/01/19 186,650,000 06/28/19 59.5% 54,000,000 572 54,000,000 572 6.7%
4.01 LCM 12655 Jefferson 1985 2015-2016 100,756 Square Feet 100.0% 09/01/19 94,150,000 06/28/19   27,243,243   27,243,243   3.4%
4.02 LCM 12555 Jefferson 1985 2016-2017 93,152 Square Feet 94.1% 09/01/19 92,500,000 06/28/19   26,756,757   26,756,757   3.3%
5 LCM Hyde Park Multifamily Portfolio Various Various 839 Units 94.5% 07/31/19 176,385,000 12/03/18 60.5% 46,750,000 127,235 46,750,000 127,235 5.8%
5.01 LCM 5452-5466 South Ellis Avenue 1913 2000 31 Units 90.3% 07/31/19 8,275,000 12/03/18   2,199,971   2,199,971   0.3%
5.02 LCM 5339-5345 South Woodlawn Avenue 1912 Various 25 Units 84.0% 07/31/19 7,525,000 12/03/18   2,000,593   2,000,593   0.2%
5.03 LCM 5335-5345 South Kimbark Avenue 1913 2000 25 Units 88.0% 07/31/19 7,250,000 12/03/18   1,927,480   1,927,480   0.2%
5.04 LCM 5715-5725 South Kimbark Avenue 1911 2000 19 Units 100.0% 07/31/19 6,975,000 12/03/18   1,854,366   1,854,366   0.2%
5.05 LCM 5034-5046 South Woodlawn Avenue 1920 2000 45 Units 100.0% 07/31/19 6,800,000 12/03/18   1,807,845   1,807,845   0.2%
5.06 LCM 1509 East 57th Street 1888 2010 22 Units 63.6% 07/31/19 6,700,000 12/03/18   1,781,252   1,781,252   0.2%
5.07 LCM 5320-5326 South Drexel Avenue 1923 2009 31 Units 87.1% 07/31/19 6,175,000 12/03/18   1,641,691   1,641,691   0.2%
5.08 LCM 5237-5245 South Kenwood 1910 2000 19 Units 100.0% 07/31/19 6,100,000 12/03/18   1,621,727   1,621,727   0.2%
5.09 LCM 5411-5421 South Ellis Avenue 1917 2000 31 Units 90.3% 07/31/19 5,975,000 12/03/18   1,588,504   1,588,504   0.2%
5.10 LCM 5300-5308 South Hyde Park Boulevard 1912 2000 38 Units 100.0% 07/31/19 5,550,000 12/03/18   1,475,537   1,475,537   0.2%
5.11 LCM 5234-5244 South Ingleside Avenue 1912 2010 23 Units 95.7% 07/31/19 5,475,000 12/03/18   1,455,573   1,455,573   0.2%
5.12 LCM 5415 South Woodlawn Avenue 1927 Various 38 Units 97.4% 07/31/19 5,450,000 12/03/18   1,448,943   1,448,943   0.2%
5.13 LCM 5300-5308 South Greenwood Avenue 1914 2000 25 Units 92.0% 07/31/19 5,425,000 12/03/18   1,442,276   1,442,276   0.2%
5.14 LCM 5201 South Greenwood Avenue 1914 2000 24 Units 100.0% 07/31/19 4,750,000 12/03/18   1,262,825   1,262,825   0.2%
5.15 LCM 5401-5409 South Cottage Grove Avenue 1914 2010 22 Units 100.0% 07/31/19 4,725,000 12/03/18   1,256,195   1,256,195   0.2%
5.16 LCM 5120 South Hyde Park Boulevard 1923 2000 40 Units 100.0% 07/31/19 4,125,000 12/03/18   1,096,671   1,096,671   0.1%
5.17 LCM 5350-5358 South Maryland Avenue 1915 2010 21 Units 95.2% 07/31/19 4,160,000 12/03/18   1,087,359   1,087,359   0.1%
5.18 LCM 5400-5406 South Maryland Avenue 1897 2010 18 Units 88.9% 07/31/19 4,075,000 12/03/18   1,083,374   1,083,374   0.1%
5.19 LCM 5474-5480 South Hyde Park Boulevard 1910 2000 29 Units 93.1% 07/31/19 4,050,000 12/03/18   1,076,745   1,076,745   0.1%
5.20 LCM 5528-5532 South Everett Avenue 1912 2000 34 Units 100.0% 07/31/19 3,950,000 12/03/18   1,050,151   1,050,151   0.1%
5.21 LCM 5487-5491 South Hyde Park Boulevard 1905 2018 7 Units 100.0% 07/31/19 3,900,000 12/03/18   1,036,854   1,036,854   0.1%
5.22 LCM 5400-5408 South Ingleside Avenue 1916 2010 19 Units 84.2% 07/31/19 3,875,000 12/03/18   1,030,186   1,030,186   0.1%
5.23 LCM 5401-5403 South Woodlawn Avenue 1899 2000 12 Units 100.0% 07/31/19 3,750,000 12/03/18   996,963   996,963   0.1%
5.24 LCM 5301-5307 South Maryland Avenue 1897 2009 21 Units 100.0% 07/31/19 3,675,000 12/03/18   977,037   977,037   0.1%
5.25 LCM 5355-5361 South Cottage Grove Avenue 1910 2010 21 Units 95.2% 07/31/19 3,650,000 12/03/18   970,369   970,369   0.1%
5.26 LCM 1515-1521 East 54th Street 1916 2000 16 Units 93.8% 07/31/19 3,690,000 12/03/18   959,755   959,755   0.1%
5.27 LCM 5111-5113 South Kimbark Avenue 1910 2011 8 Units 87.5% 07/31/19 3,570,000 12/03/18   938,487   938,487   0.1%
5.28 LCM 5507-5509 South Hyde Park Boulevard 1906 2017 7 Units 100.0% 07/31/19 3,460,000 12/03/18   917,220   917,220   0.1%
5.29 LCM 5337 South Hyde Park Boulevard 1919 2000 23 Units 100.0% 07/31/19 3,375,000 12/03/18   897,293   897,293   0.1%
5.30 LCM 5202-5210 South Cornell Avenue 1907 2000 27 Units 100.0% 07/31/19 3,280,000 12/03/18   872,002   872,002   0.1%
5.31 LCM 5118-5120 South Greenwood Avenue 1912 2011 6 Units 100.0% 07/31/19 2,990,000 12/03/18   789,615   789,615   0.1%
5.32 LCM 5335-5337 South Woodlawn Avenue 1909 2000 6 Units 100.0% 07/31/19 2,880,000 12/03/18   755,051   755,051   0.1%
5.33 LCM 5524-5526 South Everett Avenue 1910 2017 7 Units 100.0% 07/31/19 2,820,000 12/03/18   744,398   744,398   0.1%
5.34 LCM 5401-5405 South Drexel Boulevard 1915 2010 13 Units 84.6% 07/31/19 2,525,000 12/03/18   671,284   671,284   0.1%
5.35 LCM 5468-5470 South Hyde Park Boulevard 1903 2000 6 Units 100.0% 07/31/19 2,500,000 12/03/18   664,655   664,655   0.1%
5.36 LCM 5218-5220 South Kimbark Avenue 1903 2000 6 Units 100.0% 07/31/19 2,520,000 12/03/18   661,973   661,973   0.1%
5.37 LCM 5457-5459 South Blackstone Avenue 1908 2000 19 Units 89.5% 07/31/19 2,380,000 12/03/18   584,873   584,873   0.1%
5.38 LCM 5336-5338 South Hyde Park Boulevard 1912 2000 19 Units 100.0% 07/31/19 2,050,000 12/03/18   545,021   545,021   0.1%
5.39 LCM 5405-5407 South Woodlawn Avenue 1921 2000 18 Units 100.0% 07/31/19 1,850,000 12/03/18   491,833   491,833   0.1%
5.40 LCM 1018 East 54th Street 1915 2000 9 Units 77.8% 07/31/19 1,760,000 12/03/18   462,595   462,595   0.1%
5.41 LCM 5128-5132 South Cornell Avenue 1905 2000 9 Units 100.0% 07/31/19 1,550,000 12/03/18   404,119   404,119   0.1%
5.42 LCM 5110 South Harper Avenue NAP   28 Spaces 100.0% 07/31/19 825,000 12/03/18   219,338   219,338   0.0%
6 JPMCB BJ’s Wholesale Club 2014   135,753 Square Feet 100.0% 11/01/19 74,000,000 08/20/19 54.3% 40,150,000 296 40,150,000 296 5.0%
7 LCM Hampton Roads Office Portfolio Various   1,322,003 Square Feet 88.5% Various 185,200,000 01/07/19 71.3% 40,000,000 101 39,723,151 100 4.9%
7.01 LCM 510 Independence Parkway 1999   97,081 Square Feet 89.4% 08/31/19 14,100,000 01/07/19   3,317,293   3,294,334   0.4%
7.02 LCM 676 Independence Parkway 2008   73,345 Square Feet 100.0% 08/31/19 11,200,000 01/07/19   3,311,278   3,288,360   0.4%
7.03 LCM 700 Independence Parkway 2001   96,807 Square Feet 100.0% 08/31/19 13,400,000 01/07/19   2,721,805   2,702,966   0.3%
7.04 LCM 1309 Executive Boulevard 2001   49,870 Square Feet 100.0% 11/06/19 8,500,000 01/07/19   2,336,842   2,320,668   0.3%
7.05 LCM 1317 Executive Boulevard 2007   73,583 Square Feet 100.0% 08/31/19 12,400,000 01/07/19   2,273,684   2,257,948   0.3%
7.06 LCM 200 Golden Oak Court 1988   74,290 Square Feet 84.1% 08/31/19 10,900,000 01/07/19   2,183,459   2,168,346   0.3%
7.07 LCM 1301 Executive Boulevard 2006   50,020 Square Feet 100.0% 08/31/19 8,100,000 01/07/19   2,126,316   2,111,599   0.3%
7.08 LCM 505 Independence Parkway 2000   63,568 Square Feet 97.2% 08/31/19 8,500,000 01/07/19   2,108,271   2,093,679   0.3%
7.09 LCM 1313 Executive Boulevard 2002   49,870 Square Feet 100.0% 11/06/19 8,500,000 01/07/19   1,912,782   1,899,543   0.2%
7.10 LCM 208 Golden Oak Court 1989   63,825 Square Feet 94.6% 08/31/19 9,000,000 01/07/19   1,897,744   1,884,610   0.2%
7.11 LCM 1305 Executive Boulevard 2002   49,865 Square Feet 81.2% 08/31/19 7,100,000 01/07/19   1,831,579   1,818,902   0.2%
7.12 LCM 500 Independence Parkway 2001   51,000 Square Feet 100.0% 08/31/19 7,400,000 01/07/19   1,804,511   1,792,022   0.2%
7.13 LCM 501 Independence Parkway 2000   63,474 Square Feet 90.1% 08/31/19 8,000,000 01/07/19   1,768,421   1,756,181   0.2%
7.14 LCM 1 Enterprise Parkway 1987   63,029 Square Feet 65.2% 08/31/19 7,700,000 01/07/19   1,639,098   1,627,753   0.2%
7.15 LCM 1457 Miller Store Road 1988   65,192 Square Feet 100.0% 08/31/19 6,100,000 01/07/19   1,521,805   1,511,272   0.2%
7.16 LCM 2809 South Lynnhaven Road 1987   62,924 Square Feet 74.9% 08/31/19 9,500,000 01/07/19   1,311,278   1,302,203   0.2%
7.17 LCM 22 Enterprise Parkway 1990   72,444 Square Feet 76.2% 08/31/19 8,900,000 01/07/19   1,245,113   1,236,495   0.2%
7.18 LCM 521 Butler Farm Road 1989   44,651 Square Feet 100.0% 11/06/19 6,300,000 01/07/19   1,227,068   1,218,575   0.2%
7.19 LCM 21 Enterprise Parkway 1998   75,915 Square Feet 59.0% 08/31/19 9,100,000 01/07/19   1,148,872   1,140,921   0.1%
7.20 LCM 484 Viking Drive 1987   39,633 Square Feet 43.3% 08/31/19 5,400,000 01/07/19   1,136,842   1,128,974   0.1%
7.21 LCM 629 Phoenix Drive 1996   24,549 Square Feet 100.0% 08/31/19 2,900,000 01/07/19   793,985   788,490   0.1%
7.22 LCM 5 Manhattan Square 1999   17,068 Square Feet 100.0% 11/06/19 2,200,000 01/07/19   381,955   379,311   0.0%
8 LCM Colorado Square 1976 2000, 2018 245,509 Square Feet 90.6% 06/30/19 51,600,000 05/24/19 71.8% 37,200,000 152 37,050,001 151 4.6%
9 JPMCB Sunset North 1999, 2000 2016-2019 464,061 Square Feet 98.8% 09/30/19 227,100,000 08/21/19 66.1% 35,000,000 323 35,000,000 323 4.3%
10 JPMCB Jersey City Group 2 Various 2017-2019 201 Units 95.0% 09/30/19 41,800,000 Various 78.6% 32,840,000 163,383 32,840,000 163,383 4.1%
10.01 JPMCB 126, 130 & 134 Corbin Avenue 1901 2017-2019 63 Units 92.1% 09/30/19 13,100,000 09/18/19   10,291,962   10,291,962   1.3%
10.02 JPMCB 500 Baldwin Avenue 1900 2017-2019 29 Units 100.0% 09/30/19 6,100,000 09/18/19   4,792,440   4,792,440   0.6%
10.03 JPMCB 1062 West Side Avenue 1920 2017-2019 19 Units 94.7% 09/30/19 5,800,000 09/17/19   4,556,746   4,556,746   0.6%
10.04 JPMCB 38 & 42 Broadway 1900 2017-2019 24 Units 91.7% 09/30/19 4,700,000 09/18/19   3,692,536   3,692,536   0.5%
10.05 JPMCB 384 Baldwin Avenue 1900 2017-2019 20 Units 95.0% 09/30/19 3,500,000 09/18/19   2,749,761   2,749,761   0.3%
10.06 JPMCB 943 Pavonia Avenue 1900 2017-2019 17 Units 94.1% 09/30/19 3,400,000 09/17/19   2,671,196   2,671,196   0.3%
10.07 JPMCB 863 Pavonia Avenue 1923 2017-2019 13 Units 100.0% 09/30/19 2,800,000 09/17/19   2,199,809   2,199,809   0.3%
10.08 JPMCB 429 Hoboken Avenue 1900 2017-2019 16 Units 100.0% 09/30/19 2,400,000 09/18/19   1,885,550   1,885,550   0.2%
11 LCM Belvedere Place 2000   102,502 Square Feet 100.0% 08/09/19 71,000,000 07/23/19 62.0% 32,750,000 429 32,750,000 429 4.1%
12 LCM Union Heights 2007   142,899 Square Feet 88.2% 06/30/19 43,900,000 07/29/19 67.4% 29,600,000 207 29,600,000 207 3.7%
13 LCM The Residence Inn by Marriott South Beach 2016   116 Rooms 88.1% 08/31/19 48,000,000 09/01/19 52.6% 25,250,000 217,672 25,250,000 217,672 3.1%
14 LCM Brooklyn Renaissance Plaza 1998 2019 289,180 Square Feet 88.5% 01/28/19 185,000,000 12/11/18 48.3% 25,000,000 311 24,808,910 309 3.1%
15 LCM 8571 Rivers Avenue 1995 2017 173,582 Square Feet 100.0% 11/06/19 40,400,000 09/10/19 60.6% 24,500,000 141 24,500,000 141 3.0%
16 JPMCB Grand Canal Shoppes 1999 2007 759,891 Square Feet 94.0% 05/31/19 1,640,000,000 04/03/19 46.3% 20,000,000 1,000 20,000,000 1,000 2.5%
17 JPMCB 600 & 620 National Avenue 2017   151,064 Square Feet 100.0% 11/11/19 197,000,000 08/19/19 70.0% 20,000,000 913 20,000,000 913 2.5%
18 JPMCB Tysons Tower 2014   528,730 Square Feet 100.0% 08/30/19 365,000,000 08/12/19 52.1% 20,000,000 359 20,000,000 359 2.5%
19 JPMCB Guardian Self Storage - Boulder 1979 2017 144,175 Square Feet 88.0% 08/31/19 31,020,000 10/26/18 62.0% 19,230,000 133 19,230,000 133 2.4%
20 JPMCB Hilton Cincinnati Netherland Plaza 1931 1981, 2004, 2013 561 Rooms 74.8% 08/31/19 105,500,000 08/22/19 68.7% 17,000,000 129,234 17,000,000 129,234 2.1%
21 LCM Plaza at the Border 2012   98,032 Square Feet 91.8% 06/01/19 26,000,000 05/23/19 61.9% 16,100,000 164 16,100,000 164 2.0%
22 LCM Prospect Park 1999   112,492 Square Feet 88.2% 08/05/19 20,700,000 06/18/19 72.4% 15,000,000 133 14,980,479 133 1.9%
23 LCM The Sutherland 1923 2012 107 Units 98.1% 06/30/19 23,225,000 06/28/19 58.3% 13,550,000 126,636 13,550,000 126,636 1.7%
24 LCM Richmond City Center 1994   73,992 Square Feet 98.0% 06/27/19 16,500,000 05/13/19 57.3% 9,500,000 128 9,453,256 128 1.2%
25 LCM KB Dallas DaVita Portfolio Various Various 49,697 Square Feet 100.0% Various 15,660,000 04/22/19 58.7% 9,200,000 185 9,200,000 185 1.1%
25.01 LCM KB DaVita Dallas Portfolio - Lewisville 2003   20,200 Square Feet 100.0% 05/01/19 6,120,000 04/22/19   3,660,000   3,660,000   0.5%
25.02 LCM KB DaVita Dallas Portfolio - Fort Worth 1990 2011 13,131 Square Feet 100.0% 11/06/19 3,860,000 04/22/19   2,280,000   2,280,000   0.3%
25.03 LCM KB DaVita Dallas Portfolio - Flower Mound 2014   8,000 Square Feet 100.0% 11/06/19 3,330,000 04/22/19   1,910,000   1,910,000   0.2%
25.04 LCM KB DaVita Dallas Portfolio - Plano 2011   8,366 Square Feet 100.0% 11/06/19 2,350,000 04/22/19   1,350,000   1,350,000   0.2%
26 LCM NOV Headquarters 1982 2009 337,019 Square Feet 100.0% 11/06/19 57,000,000 01/30/19 68.8% 9,200,000 116 9,200,000 116 1.1%
27 LCM Island Security Self Storage 2004, 2007   50,073 Square Feet 95.7% 09/01/19 13,250,000 09/24/19 68.7% 9,100,000 182 9,100,000 182 1.1%
28 LCM HD Supply Portfolio Various Various 184,380 Square Feet 100.0% 11/06/19 12,850,000 Various 66.9% 8,600,000 47 8,600,000 47 1.1%
28.01 LCM Core & Main - Charlotte, NC 1987 2004 39,954 Square Feet 100.0% 11/06/19 3,150,000 06/20/19   2,108,200   2,108,200   0.3%
28.02 LCM HD Supply - Raleigh, NC 2000   37,924 Square Feet 100.0% 11/06/19 3,100,000 06/21/19   2,074,700   2,074,700   0.3%
28.03 LCM Stericycle - Raleigh, NC 2000   25,273 Square Feet 100.0% 11/06/19 2,400,000 06/21/19   1,606,200   1,606,200   0.2%
28.04 LCM HD Supply - Tampa FL 1975 2019 37,873 Square Feet 100.0% 11/06/19 2,300,000 06/21/19   1,539,300   1,539,300   0.2%
28.05 LCM HD Supply - Pearl, MS 1990   30,156 Square Feet 100.0% 11/06/19 1,100,000 06/24/19   736,200   736,200   0.1%
28.06 LCM ZimaPack HQ - Chesterfield, VA 1981   13,200 Square Feet 100.0% 11/06/19 800,000 07/16/19   535,400   535,400   0.1%
29 LCM 5222 South Drexel 1917 2011 63 Units 100.0% 06/30/19 12,300,000 06/28/19 67.1% 8,250,000 130,952 8,250,000 130,952 1.0%
30 LCM 6723 Van Nuys Boulevard 1950 2017 20,500 Square Feet 100.0% 11/06/19 6,700,000 08/15/19 62.7% 4,200,000 205 4,200,000 205 0.5%
31 LCM Opus Seaway 1996   99,222 Square Feet 100.0% 10/01/19 17,800,000 09/13/19 22.5% 4,000,000 40 4,000,000 40 0.5%
32 LCM Prince Creek Village Center 2017   18,035 Square Feet 92.2% 07/01/19 5,000,000 07/26/19 67.9% 3,395,000 188 3,395,000 188 0.4%

 

A-1-2 

 

 

ANNEX A-1

              Net              
      Crossed Related   Interest   Admin. Mortgage   Monthly Debt Annual Debt   First   Partial IO Partial IO Loan
Loan # Seller(1) Property Name Loan Borrower(7) Rate %(8) Fee %(8) Rate %(8) Accrual Type Service ($)(9)(10) Service ($)(10) Note Date Payment Date(11) Last IO Payment First P&I Payment
1 GACC Century Plaza Towers No No 3.00450 0.01208 2.99242 Actual/360 158,657.77 1,903,893.24 10/21/19 12/09/19    
2 LCM Los Angeles Leased Fee Portfolio No No 3.50000 0.01544 3.48456 Actual/360 180,387.73 2,164,652.76 08/28/19 10/06/19    
2.01 LCM 5901 West Century Boulevard                        
2.02 LCM 5959 West Century Boulevard                        
2.03 LCM 6151 West Century Boulevard                        
2.04 LCM 5933 West Century Boulevard                        
2.05 LCM 5940 West 98th Street                        
2.06 LCM 9801 Airport Boulevard                        
2.07 LCM 6144 West 98th Street                        
2.08 LCM 5960 West 98th Street                        
3 JPMCB Innovation Park No No 3.50500 0.01208 3.49292 Actual/360 162,877.03 1,954,524.36 10/18/19 12/01/19    
4 LCM 12555 & 12655 Jefferson No No 3.92500 0.01544 3.90956 Actual/360 179,078.13 2,148,937.56 09/16/19 11/06/19    
4.01 LCM 12655 Jefferson                        
4.02 LCM 12555 Jefferson                        
5 LCM Hyde Park Multifamily Portfolio No No 4.55400 0.01208 4.54192 Actual/360 179,880.36 2,158,564.32 01/30/19 03/06/19    
5.01 LCM 5452-5466 South Ellis Avenue                        
5.02 LCM 5339-5345 South Woodlawn Avenue                        
5.03 LCM 5335-5345 South Kimbark Avenue                        
5.04 LCM 5715-5725 South Kimbark Avenue                        
5.05 LCM 5034-5046 South Woodlawn Avenue                        
5.06 LCM 1509 East 57th Street                        
5.07 LCM 5320-5326 South Drexel Avenue                        
5.08 LCM 5237-5245 South Kenwood                        
5.09 LCM 5411-5421 South Ellis Avenue                        
5.10 LCM 5300-5308 South Hyde Park Boulevard                        
5.11 LCM 5234-5244 South Ingleside Avenue                        
5.12 LCM 5415 South Woodlawn Avenue                        
5.13 LCM 5300-5308 South Greenwood Avenue                        
5.14 LCM 5201 South Greenwood Avenue                        
5.15 LCM 5401-5409 South Cottage Grove Avenue                        
5.16 LCM 5120 South Hyde Park Boulevard                        
5.17 LCM 5350-5358 South Maryland Avenue                        
5.18 LCM 5400-5406 South Maryland Avenue                        
5.19 LCM 5474-5480 South Hyde Park Boulevard                        
5.20 LCM 5528-5532 South Everett Avenue                        
5.21 LCM 5487-5491 South Hyde Park Boulevard                        
5.22 LCM 5400-5408 South Ingleside Avenue                        
5.23 LCM 5401-5403 South Woodlawn Avenue                        
5.24 LCM 5301-5307 South Maryland Avenue                        
5.25 LCM 5355-5361 South Cottage Grove Avenue                        
5.26 LCM 1515-1521 East 54th Street                        
5.27 LCM 5111-5113 South Kimbark Avenue                        
5.28 LCM 5507-5509 South Hyde Park Boulevard                        
5.29 LCM 5337 South Hyde Park Boulevard                        
5.30 LCM 5202-5210 South Cornell Avenue                        
5.31 LCM 5118-5120 South Greenwood Avenue                        
5.32 LCM 5335-5337 South Woodlawn Avenue                        
5.33 LCM 5524-5526 South Everett Avenue                        
5.34 LCM 5401-5405 South Drexel Boulevard                        
5.35 LCM 5468-5470 South Hyde Park Boulevard                        
5.36 LCM 5218-5220 South Kimbark Avenue                        
5.37 LCM 5457-5459 South Blackstone Avenue                        
5.38 LCM 5336-5338 South Hyde Park Boulevard                        
5.39 LCM 5405-5407 South Woodlawn Avenue                        
5.40 LCM 1018 East 54th Street                        
5.41 LCM 5128-5132 South Cornell Avenue                        
5.42 LCM 5110 South Harper Avenue                        
6 JPMCB BJ’s Wholesale Club No No 3.57000 0.01544 3.55456 Actual/360 121,105.23 1,453,262.76 09/25/19 11/01/19    
7 LCM Hampton Roads Office Portfolio No No 5.30000 0.01208 5.28792 Actual/360 219,183.79 2,630,205.52 03/28/19 05/06/19    
7.01 LCM 510 Independence Parkway                        
7.02 LCM 676 Independence Parkway                        
7.03 LCM 700 Independence Parkway                        
7.04 LCM 1309 Executive Boulevard                        
7.05 LCM 1317 Executive Boulevard                        
7.06 LCM 200 Golden Oak Court                        
7.07 LCM 1301 Executive Boulevard                        
7.08 LCM 505 Independence Parkway                        
7.09 LCM 1313 Executive Boulevard                        
7.10 LCM 208 Golden Oak Court                        
7.11 LCM 1305 Executive Boulevard                        
7.12 LCM 500 Independence Parkway                        
7.13 LCM 501 Independence Parkway                        
7.14 LCM 1 Enterprise Parkway                        
7.15 LCM 1457 Miller Store Road                        
7.16 LCM 2809 South Lynnhaven Road                        
7.17 LCM 22 Enterprise Parkway                        
7.18 LCM 521 Butler Farm Road                        
7.19 LCM 21 Enterprise Parkway                        
7.20 LCM 484 Viking Drive                        
7.21 LCM 629 Phoenix Drive                        
7.22 LCM 5 Manhattan Square                        
8 LCM Colorado Square No No 4.10000 0.01544 4.08456 Actual/360 179,749.79 2,156,997.48 07/11/19 09/06/19    
9 JPMCB Sunset North No No 3.25000 0.01208 3.23792 Actual/360 96,108.22 1,153,298.64 09/10/19 11/01/19    
10 JPMCB Jersey City Group 2 No No 4.62000 0.01544 4.60456 Actual/360 168,745.16 2,024,941.92 10/25/19 12/01/19 11/01/24 12/01/24
10.01 JPMCB 126, 130 & 134 Corbin Avenue                        
10.02 JPMCB 500 Baldwin Avenue                        
10.03 JPMCB 1062 West Side Avenue                        
10.04 JPMCB 38 & 42 Broadway                        
10.05 JPMCB 384 Baldwin Avenue                        
10.06 JPMCB 943 Pavonia Avenue                        
10.07 JPMCB 863 Pavonia Avenue                        
10.08 JPMCB 429 Hoboken Avenue                        
11 LCM Belvedere Place No No 3.54000 0.01544 3.52456 Actual/360 97,954.34 1,175,452.08 08/09/19 10/06/19    
12 LCM Union Heights No No 3.75000 0.01544 3.73456 Actual/360 137,082.22 1,644,986.64 08/22/19 10/06/19 09/06/24 10/06/24
13 LCM The Residence Inn by Marriott South Beach No No 3.57100 0.01544 3.55556 Actual/360 76,183.40 914,200.80 10/09/19 12/06/19    
14 LCM Brooklyn Renaissance Plaza No No 4.39000 0.01208 4.37792 Actual/360 125,042.60 1,500,511.20 04/11/19 06/06/19    
15 LCM 8571 Rivers Avenue No No 4.05000 0.01544 4.03456 Actual/360 117,674.08 1,412,088.96 10/11/19 12/06/19    
16 JPMCB Grand Canal Shoppes No No 3.74080 0.01208 3.72872 Actual/360 63,212.59 758,551.08 06/03/19 08/01/19    
17 JPMCB 600 & 620 National Avenue No No 3.68800 0.01208 3.67592 Actual/360 62,320.37 747,844.44 09/11/19 10/11/19    
18 JPMCB Tysons Tower No No 3.33000 0.01333 3.31667 Actual/360 56,270.83 675,249.96 09/12/19 11/11/19    
19 JPMCB Guardian Self Storage - Boulder No No 5.39000 0.04544 5.34456 Actual/360 87,574.40 1,050,892.80 11/29/18 01/01/19    
20 JPMCB Hilton Cincinnati Netherland Plaza No No 5.35000 0.01208 5.33792 Actual/360 94,930.33 1,139,163.96 10/02/19 12/01/19    
21 LCM Plaza at the Border No No 4.00000 0.01544 3.98456 Actual/360 54,412.04 652,944.48 07/26/19 09/06/19    
22 LCM Prospect Park No No 4.10000 0.01544 4.08456 Actual/360 72,479.76 869,757.12 09/09/19 11/06/19    
23 LCM The Sutherland No Yes 3.90000 0.01544 3.88456 Actual/360 44,649.13 535,789.56 08/14/19 10/06/19    
24 LCM Richmond City Center No No 4.50000 0.01544 4.48456 Actual/360 48,135.10 577,621.20 06/28/19 08/06/19    
25 LCM KB Dallas DaVita Portfolio No No 4.62000 0.01544 4.60456 Actual/360 47,273.31 567,279.72 05/31/19 07/06/19 06/06/24 07/06/24
25.01 LCM KB DaVita Dallas Portfolio - Lewisville                        
25.02 LCM KB DaVita Dallas Portfolio - Fort Worth                        
25.03 LCM KB DaVita Dallas Portfolio - Flower Mound                        
25.04 LCM KB DaVita Dallas Portfolio - Plano                        
26 LCM NOV Headquarters No No 4.63000 0.01208 4.61792 Actual/360 35,989.68 431,876.16 03/29/19 05/06/19    
27 LCM Island Security Self Storage No No 3.90000 0.01544 3.88456 Actual/360 29,985.76 359,829.12 11/01/19 12/06/19    
28 LCM HD Supply Portfolio No No 4.20000 0.01544 4.18456 Actual/360 42,055.48 504,665.76 08/12/19 10/06/19 09/06/20 10/06/20
28.01 LCM Core & Main - Charlotte, NC                        
28.02 LCM HD Supply - Raleigh, NC                        
28.03 LCM Stericycle - Raleigh, NC                        
28.04 LCM HD Supply - Tampa FL                        
28.05 LCM HD Supply - Pearl, MS                        
28.06 LCM ZimaPack HQ - Chesterfield, VA                        
29 LCM 5222 South Drexel No Yes 3.90000 0.01544 3.88456 Actual/360 27,184.90 326,218.80 08/14/19 10/06/19    
30 LCM 6723 Van Nuys Boulevard No No 4.60000 0.01544 4.58456 Actual/360 16,323.61 195,883.32 10/07/19 12/06/19    
31 LCM Opus Seaway No No 3.80000 0.01544 3.78456 Actual/360 20,674.26 248,091.12 10/07/19 12/06/19    
32 LCM Prince Creek Village Center No No 4.25000 0.01544 4.23456 Actual/360 12,190.96 146,291.52 09/27/19 11/06/19    

 

A-1-3 

 

 

ANNEX A-1

                                 
      Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD   Maturity Prepayment
Loan # Seller(1) Property Name Term(11)  Amort I/O Period(11) Seasoning(11) Due Date  (Late Payment)  (Default) Maturity Date(12) ARD Loan(12) Mat Date(12) Balance ($)(5)   LTV %(4) Provision (Payments)(11)(13)
1 GACC Century Plaza Towers 120 0 120 0 9 10 (Once per year) 0 11/09/29 No 11/09/29 62,500,000   39.1% Grtr1%orYM(24), DeforGrtr1%orYM(91), O(5)
2 LCM Los Angeles Leased Fee Portfolio 118 0 120 2 6 0 0 09/06/29 No 09/06/29 61,000,000   63.0% L(26),Def(90),O(4)
2.01 LCM 5901 West Century Boulevard                     9,831,765      
2.02 LCM 5959 West Century Boulevard                     8,611,765      
2.03 LCM 6151 West Century Boulevard                     8,109,412      
2.04 LCM 5933 West Century Boulevard                     7,391,765      
2.05 LCM 5940 West 98th Street                     7,104,706      
2.06 LCM 9801 Airport Boulevard                     6,817,647      
2.07 LCM 6144 West 98th Street                     6,745,882      
2.08 LCM 5960 West 98th Street                     6,387,059      
3 JPMCB Innovation Park 120 0 120 0 1 0 5 (Once per year) 11/01/29 No 11/01/29 55,000,000   68.8% L(25),Grtr1%orYM(91),O(4)
4 LCM 12555 & 12655 Jefferson 119 0 120 1 6 0 0 10/06/29 No 10/06/29 54,000,000   59.5% L(25),Def(91),O(4)
4.01 LCM 12655 Jefferson                     27,243,243      
4.02 LCM 12555 Jefferson                     26,756,757      
5 LCM Hyde Park Multifamily Portfolio 111 0 120 9 6 0 0 02/06/29 No 02/06/29 46,750,000   60.5% L(33),Def(80),O(7)
5.01 LCM 5452-5466 South Ellis Avenue                     2,199,971      
5.02 LCM 5339-5345 South Woodlawn Avenue                     2,000,593      
5.03 LCM 5335-5345 South Kimbark Avenue                     1,927,480      
5.04 LCM 5715-5725 South Kimbark Avenue                     1,854,366      
5.05 LCM 5034-5046 South Woodlawn Avenue                     1,807,845      
5.06 LCM 1509 East 57th Street                     1,781,252      
5.07 LCM 5320-5326 South Drexel Avenue                     1,641,691      
5.08 LCM 5237-5245 South Kenwood                     1,621,727      
5.09 LCM 5411-5421 South Ellis Avenue                     1,588,504      
5.10 LCM 5300-5308 South Hyde Park Boulevard                     1,475,537      
5.11 LCM 5234-5244 South Ingleside Avenue                     1,455,573      
5.12 LCM 5415 South Woodlawn Avenue                     1,448,943      
5.13 LCM 5300-5308 South Greenwood Avenue                     1,442,276      
5.14 LCM 5201 South Greenwood Avenue                     1,262,825      
5.15 LCM 5401-5409 South Cottage Grove Avenue                     1,256,195      
5.16 LCM 5120 South Hyde Park Boulevard                     1,096,671      
5.17 LCM 5350-5358 South Maryland Avenue                     1,087,359      
5.18 LCM 5400-5406 South Maryland Avenue                     1,083,374      
5.19 LCM 5474-5480 South Hyde Park Boulevard                     1,076,745      
5.20 LCM 5528-5532 South Everett Avenue                     1,050,151      
5.21 LCM 5487-5491 South Hyde Park Boulevard                     1,036,854      
5.22 LCM 5400-5408 South Ingleside Avenue                     1,030,186      
5.23 LCM 5401-5403 South Woodlawn Avenue                     996,963      
5.24 LCM 5301-5307 South Maryland Avenue                     977,037      
5.25 LCM 5355-5361 South Cottage Grove Avenue                     970,369      
5.26 LCM 1515-1521 East 54th Street                     959,755      
5.27 LCM 5111-5113 South Kimbark Avenue                     938,487      
5.28 LCM 5507-5509 South Hyde Park Boulevard                     917,220      
5.29 LCM 5337 South Hyde Park Boulevard                     897,293      
5.30 LCM 5202-5210 South Cornell Avenue                     872,002      
5.31 LCM 5118-5120 South Greenwood Avenue                     789,615      
5.32 LCM 5335-5337 South Woodlawn Avenue                     755,051      
5.33 LCM 5524-5526 South Everett Avenue                     744,398      
5.34 LCM 5401-5405 South Drexel Boulevard                     671,284      
5.35 LCM 5468-5470 South Hyde Park Boulevard                     664,655      
5.36 LCM 5218-5220 South Kimbark Avenue                     661,973      
5.37 LCM 5457-5459 South Blackstone Avenue                     584,873      
5.38 LCM 5336-5338 South Hyde Park Boulevard                     545,021      
5.39 LCM 5405-5407 South Woodlawn Avenue                     491,833      
5.40 LCM 1018 East 54th Street                     462,595      
5.41 LCM 5128-5132 South Cornell Avenue                     404,119      
5.42 LCM 5110 South Harper Avenue                     219,338      
6 JPMCB BJ’s Wholesale Club 119 0 120 1 1 0 0 10/01/29 No 10/01/29 40,150,000   54.3% L(25),Grtr1%orYM(92),O(3)
7 LCM Hampton Roads Office Portfolio 113 353 0 7 6 0 0 04/06/29 No 04/06/29 33,576,022   60.3% L(31),Grtr1%orYM(86),O(3)
7.01 LCM 510 Independence Parkway                     2,784,538      
7.02 LCM 676 Independence Parkway                     2,779,489      
7.03 LCM 700 Independence Parkway                     2,284,684      
7.04 LCM 1309 Executive Boulevard                     1,961,547      
7.05 LCM 1317 Executive Boulevard                     1,908,532      
7.06 LCM 200 Golden Oak Court                     1,832,796      
7.07 LCM 1301 Executive Boulevard                     1,784,831      
7.08 LCM 505 Independence Parkway                     1,769,684      
7.09 LCM 1313 Executive Boulevard                     1,605,590      
7.10 LCM 208 Golden Oak Court                     1,592,968      
7.11 LCM 1305 Executive Boulevard                     1,537,428      
7.12 LCM 500 Independence Parkway                     1,514,708      
7.13 LCM 501 Independence Parkway                     1,484,414      
7.14 LCM 1 Enterprise Parkway                     1,375,860      
7.15 LCM 1457 Miller Store Road                     1,277,404      
7.16 LCM 2809 South Lynnhaven Road                     1,100,688      
7.17 LCM 22 Enterprise Parkway                     1,045,148      
7.18 LCM 521 Butler Farm Road                     1,030,001      
7.19 LCM 21 Enterprise Parkway                     964,364      
7.20 LCM 484 Viking Drive                     954,266      
7.21 LCM 629 Phoenix Drive                     666,471      
7.22 LCM 5 Manhattan Square                     320,613      
8 LCM Colorado Square 117 357 0 3 6 0 0 08/06/29 No 08/06/29 29,660,135   57.5% L(27),Def(86),O(7)
9 JPMCB Sunset North 119 0 120 1 1 0 0 10/01/29 No 10/01/29 35,000,000   66.1% L(25),Def(91),O(4)
10 JPMCB Jersey City Group 2 120 360 60 0 1 0 0 11/01/29 No 11/01/29 30,107,514   72.0% L(24),Def(93),O(3)
10.01 JPMCB 126, 130 & 134 Corbin Avenue                     9,435,609      
10.02 JPMCB 500 Baldwin Avenue                     4,393,680      
10.03 JPMCB 1062 West Side Avenue                     4,177,597      
10.04 JPMCB 38 & 42 Broadway                     3,385,295      
10.05 JPMCB 384 Baldwin Avenue                     2,520,964      
10.06 JPMCB 943 Pavonia Avenue                     2,448,936      
10.07 JPMCB 863 Pavonia Avenue                     2,016,772      
10.08 JPMCB 429 Hoboken Avenue                     1,728,661      
11 LCM Belvedere Place 118 0 120 2 6 0 0 09/06/29 No 09/06/29 32,750,000   62.0% L(26),Def(90),O(4)
12 LCM Union Heights 118 360 60 2 6 0 0 09/06/29 No 09/06/29 26,746,385   60.9% L(26),Def(90),O(4)
13 LCM The Residence Inn by Marriott South Beach 120 0 120 0 6 0 0 11/06/29 No 11/06/29 25,250,000   52.6% L(24),Def(92),O(4)
14 LCM Brooklyn Renaissance Plaza 114 354 0 6 6 0 0 05/06/29 No 05/06/29 20,139,605   39.2% L(30),Def(86),O(4)
15 LCM 8571 Rivers Avenue 120 360 0 0 6 0 0 11/06/29 No 11/06/29 19,497,855   48.3% L(24),Def(92),O(4)
16 JPMCB Grand Canal Shoppes 116 0 120 4 1 0 2 (Once per year) 07/01/29 No 07/01/29 20,000,000   46.3% L(28),Def(87),O(5)
17 JPMCB 600 & 620 National Avenue 118 0 120 2 11 5 0 09/11/29 No 09/11/29 20,000,000   70.0% L(26),Def(89),O(5)
18 JPMCB Tysons Tower 119 0 120 1 11 5 0 10/11/29 No 10/11/29 20,000,000   52.1% L(25),Grtr1%orYM(90),O(5)
19 JPMCB Guardian Self Storage - Boulder 109 0 120 11 1 0 0 12/01/28 No 12/01/28 19,230,000   62.0% L(25),Grtr1%orYM(92),O(3)
20 JPMCB Hilton Cincinnati Netherland Plaza 60 360 0 0 1 0 0 11/01/24 No 11/01/24 15,761,725   63.7% L(24),Def(33),O(3)
21 LCM Plaza at the Border 117 0 120 3 6 0 0 08/06/29 No 08/06/29 16,100,000   61.9% L(27),Def(89),O(4)
22 LCM Prospect Park 59 359 0 1 6 0 0 10/06/24 No 10/06/24 13,637,903   65.9% L(25),Def(28),O(7)
23 LCM The Sutherland 118 0 120 2 6 0 0 09/06/29 No 09/06/29 13,550,000   58.3% L(26),Def(87),O(7)
24 LCM Richmond City Center 116 356 0 4 6 0 0 07/06/29 No 07/06/29 7,682,166   46.6% L(28),Def(88),O(4)
25 LCM KB Dallas DaVita Portfolio 115 360 60 5 6 0 0 06/06/29 No 06/06/29 8,434,846   53.9% L(29),Def(88),O(3)
25.01 LCM KB DaVita Dallas Portfolio - Lewisville                     3,355,602      
25.02 LCM KB DaVita Dallas Portfolio - Fort Worth                     2,090,375      
25.03 LCM KB DaVita Dallas Portfolio - Flower Mound                     1,751,147      
25.04 LCM KB DaVita Dallas Portfolio - Plano                     1,237,722      
26 LCM NOV Headquarters 113 0 120 7 6 0 0 04/06/29 No 04/06/29 9,200,000   68.8% L(31),Def(86),O(3)
27 LCM Island Security Self Storage 120 0 120 0 6 0 0 11/06/29 No 11/06/29 9,100,000   68.7% L(24),Def(92),O(4)
28 LCM HD Supply Portfolio 118 360 12 2 6 0 0 09/06/29 No 09/06/29 7,086,570   55.1% L(26),Def(91),O(3)
28.01 LCM Core & Main - Charlotte, NC                     1,737,199      
28.02 LCM HD Supply - Raleigh, NC                     1,709,594      
28.03 LCM Stericycle - Raleigh, NC                     1,323,541      
28.04 LCM HD Supply - Tampa FL                     1,268,414      
28.05 LCM HD Supply - Pearl, MS                     606,643      
28.06 LCM ZimaPack HQ - Chesterfield, VA                     441,180      
29 LCM 5222 South Drexel 118 0 120 2 6 0 0 09/06/29 No 09/06/29 8,250,000   67.1% L(26),Def(87),O(7)
30 LCM 6723 Van Nuys Boulevard 120 0 120 0 6 0 0 11/06/29 No 11/06/29 4,200,000   62.7% L(24),Def(93),O(3)
31 LCM Opus Seaway 120 300 0 0 6 0 0 11/06/29 No 11/06/29 2,856,921   16.1% L(24),Def(93),O(3)
32 LCM Prince Creek Village Center 59 0 60 1 6 0 0 10/06/24 No 10/06/24 3,395,000   67.9% L(25),Def(32),O(3)

 

A-1-4 

 

 

ANNEX A-1

                               
      HISTORICAL FINANCIALS(14)
                               
      2016 2016 2016 2017 2017 2017 2018 2018 2018 Most Recent Most Recent Most Recent  
Loan # Seller(1) Property Name Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)  Revenues ($)  Total Expenses ($) NOI ($)(15) As of
1 GACC Century Plaza Towers 113,939,597 33,156,253 80,783,345 117,379,087 34,178,955 83,200,132 125,317,446 36,292,891 89,024,555 120,890,660 37,547,742 83,342,918 09/30/19
2 LCM Los Angeles Leased Fee Portfolio       3,636,860 0 3,636,860 3,972,571 0 3,972,571 4,160,964 0 4,160,964 06/30/19
2.01 LCM 5901 West Century Boulevard       562,927 0 562,927 613,269 0 613,269 644,732 0 644,732 06/30/19
2.02 LCM 5959 West Century Boulevard       491,358 0 491,358 535,299 0 535,299 562,762 0 562,762 06/30/19
2.03 LCM 6151 West Century Boulevard       450,000 0 450,000 500,000 0 500,000 500,000 0 500,000 06/30/19
2.04 LCM 5933 West Century Boulevard       425,000 0 425,000 450,000 0 450,000 462,500 0 462,500 06/30/19
2.05 LCM 5940 West 98th Street       461,976 0 461,976 502,500 0 502,500 536,334 0 536,334 06/30/19
2.06 LCM 9801 Airport Boulevard       380,000 0 380,000 417,000 0 417,000 435,500 0 435,500 06/30/19
2.07 LCM 6144 West 98th Street       444,388 0 444,388 496,416 0 496,416 529,492 0 529,492 06/30/19
2.08 LCM 5960 West 98th Street       421,211 0 421,211 458,087 0 458,087 489,644 0 489,644 06/30/19
3 JPMCB Innovation Park 25,718,088 10,411,439 15,306,649 27,123,025 10,215,438 16,907,586 29,511,950 10,863,906 18,648,044 30,835,578 11,200,207 19,635,371 08/31/19
4 LCM 12555 & 12655 Jefferson       9,657,835 3,242,842 6,414,993 11,935,471 3,991,728 7,943,743 12,258,586 4,081,585 8,177,002 05/31/19
4.01 LCM 12655 Jefferson       6,089,969 1,933,903 4,156,067 6,688,863 2,219,070 4,469,793 6,749,742 2,205,898 4,543,844 05/31/19
4.02 LCM 12555 Jefferson       3,567,865 1,308,939 2,258,927 5,246,608 1,772,657 3,473,951 5,508,844 1,875,687 3,633,157 05/31/19
5 LCM Hyde Park Multifamily Portfolio 12,987,016 5,007,798 7,979,218 13,977,386 5,498,541 8,478,846 14,382,453 5,689,497 8,692,956 14,912,073 6,022,366 8,889,707 07/31/19
5.01 LCM 5452-5466 South Ellis Avenue 610,378 218,452 391,926 677,578 238,023 439,555 693,858 240,524 453,334 719,512 256,040 463,472 07/31/19
5.02 LCM 5339-5345 South Woodlawn Avenue 490,336 184,018 306,318 553,181 194,484 358,696 608,661 211,198 397,463 624,658 221,519 403,139 07/31/19
5.03 LCM 5335-5345 South Kimbark Avenue 515,505 189,212 326,293 534,009 188,763 345,246 539,568 197,363 342,204 563,343 206,569 356,774 07/31/19
5.04 LCM 5715-5725 South Kimbark Avenue 489,764 198,222 291,542 507,114 187,859 319,255 561,520 192,013 369,507 596,390 196,880 399,510 07/31/19
5.05 LCM 5034-5046 South Woodlawn Avenue 617,805 248,580 369,225 630,255 261,098 369,157 629,808 254,720 375,088 634,301 254,163 380,138 07/31/19
5.06 LCM 1509 East 57th Street 399,449 135,841 263,608 421,056 140,419 280,637 373,253 138,713 234,541 333,522 135,373 198,149 07/31/19
5.07 LCM 5320-5326 South Drexel Avenue 411,355 154,354 257,001 465,819 171,901 293,918 502,004 183,343 318,661 500,262 194,095 306,167 07/31/19
5.08 LCM 5237-5245 South Kenwood 445,543 158,907 286,636 464,643 175,115 289,528 484,462 170,261 314,201 492,995 182,020 310,975 07/31/19
5.09 LCM 5411-5421 South Ellis Avenue 466,652 180,882 285,770 495,803 180,361 315,443 513,674 186,499 327,175 521,427 204,189 317,238 07/31/19
5.10 LCM 5300-5308 South Hyde Park Boulevard 478,494 198,770 279,723 498,301 223,829 274,473 526,606 234,712 291,894 528,982 240,421 288,561 07/31/19
5.11 LCM 5234-5244 South Ingleside Avenue 425,713 155,878 269,835 433,137 164,672 268,466 467,217 175,230 291,987 497,674 183,117 314,557 07/31/19
5.12 LCM 5415 South Woodlawn Avenue 511,529 195,866 315,663 506,422 184,454 321,969 505,922 195,355 310,567 533,263 207,934 325,329 07/31/19
5.13 LCM 5300-5308 South Greenwood Avenue 424,659 162,402 262,258 415,742 152,789 262,953 472,352 178,035 294,317 505,481 199,992 305,489 07/31/19
5.14 LCM 5201 South Greenwood Avenue 389,467 158,337 231,130 416,139 158,404 257,735 406,965 180,136 226,829 424,777 184,674 240,103 07/31/19
5.15 LCM 5401-5409 South Cottage Grove Avenue 347,481 122,892 224,589 392,854 145,649 247,205 409,363 147,338 262,025 410,303 157,662 252,641 07/31/19
5.16 LCM 5120 South Hyde Park Boulevard 397,279 161,013 236,266 399,616 200,707 198,909 428,185 204,411 223,774 472,504 218,824 253,680 07/31/19
5.17 LCM 5350-5358 South Maryland Avenue 279,456 126,716 152,740 347,580 143,333 204,247 354,277 159,555 194,721 367,211 167,676 199,535 07/31/19
5.18 LCM 5400-5406 South Maryland Avenue 269,379 111,415 157,965 295,114 128,617 166,497 283,054 114,792 168,262 280,855 119,248 161,607 07/31/19
5.19 LCM 5474-5480 South Hyde Park Boulevard 357,346 138,193 219,153 379,113 148,922 230,190 391,368 160,125 231,243 398,833 171,475 227,358 07/31/19
5.20 LCM 5528-5532 South Everett Avenue 351,888 133,477 218,411 372,371 150,746 221,625 383,781 165,852 217,930 393,985 162,100 231,885 07/31/19
5.21 LCM 5487-5491 South Hyde Park Boulevard 198,237 75,311 122,925 119,712 50,824 68,888 117,267 46,352 70,915 244,488 89,874 154,615 07/31/19
5.22 LCM 5400-5408 South Ingleside Avenue 325,332 108,726 216,606 324,281 114,515 209,766 324,053 118,213 205,839 347,859 123,947 223,911 07/31/19
5.23 LCM 5401-5403 South Woodlawn Avenue 239,631 90,760 148,871 270,579 108,024 162,554 267,599 103,031 164,568 293,192 111,632 181,560 07/31/19
5.24 LCM 5301-5307 South Maryland Avenue 304,680 102,915 201,766 316,636 136,021 180,615 339,042 127,391 211,651 338,574 141,028 197,546 07/31/19
5.25 LCM 5355-5361 South Cottage Grove Avenue 278,825 112,006 166,819 310,650 127,627 183,023 299,483 144,560 154,923 310,815 151,435 159,380 07/31/19
5.26 LCM 1515-1521 East 54th Street 235,144 97,651 137,492 252,166 122,997 129,170 296,288 122,324 173,964 319,402 130,537 188,864 07/31/19
5.27 LCM 5111-5113 South Kimbark Avenue 197,841 68,199 129,642 264,346 97,766 166,581 208,596 83,584 125,012 175,116 80,996 94,120 07/31/19
5.28 LCM 5507-5509 South Hyde Park Boulevard 48,129 12,441 35,689 133,779 52,681 81,098 218,400 84,720 133,680 220,886 80,626 140,260 07/31/19
5.29 LCM 5337 South Hyde Park Boulevard 298,424 124,459 173,965 313,021 138,164 174,857 332,749 145,462 187,286 332,515 158,127 174,388 07/31/19
5.30 LCM 5202-5210 South Cornell Avenue 277,860 116,675 161,185 305,847 135,190 170,656 321,238 131,278 189,960 346,663 149,986 196,676 07/31/19
5.31 LCM 5118-5120 South Greenwood Avenue 202,352 72,345 130,007 228,884 80,885 147,999 239,566 86,860 152,705 247,267 91,146 156,121 07/31/19
5.32 LCM 5335-5337 South Woodlawn Avenue 208,839 78,667 130,172 197,052 73,061 123,990 193,388 74,193 119,195 223,769 80,729 143,040 07/31/19
5.33 LCM 5524-5526 South Everett Avenue 68,888 26,906 41,981 187,157 66,020 121,137 182,917 70,449 112,469 204,094 72,637 131,457 07/31/19
5.34 LCM 5401-5405 South Drexel Boulevard 195,345 70,894 124,451 202,076 77,192 124,884 221,324 81,826 139,498 229,034 89,503 139,531 07/31/19
5.35 LCM 5468-5470 South Hyde Park Boulevard 158,843 63,990 94,853 199,425 79,605 119,820 181,104 80,328 100,775 172,258 82,693 89,565 07/31/19
5.36 LCM 5218-5220 South Kimbark Avenue 194,382 83,143 111,239 202,818 88,637 114,182 186,242 82,120 104,122 191,001 79,834 111,168 07/31/19
5.37 LCM 5457-5459 South Blackstone Avenue 194,393 87,419 106,974 196,918 93,000 103,918 208,927 91,497 117,430 220,215 107,244 112,971 07/31/19
5.38 LCM 5336-5338 South Hyde Park Boulevard 197,443 74,659 122,784 211,767 90,714 121,053 209,750 92,690 117,060 206,137 93,987 112,151 07/31/19
5.39 LCM 5405-5407 South Woodlawn Avenue 190,839 75,152 115,688 203,376 75,754 127,623 210,551 83,371 127,180 220,655 86,327 134,328 07/31/19
5.40 LCM 1018 East 54th Street 144,441 63,293 81,148 149,576 67,209 82,366 139,329 67,049 72,280 129,044 72,862 56,182 07/31/19
5.41 LCM 5128-5132 South Cornell Avenue 122,467 58,855 63,612 132,274 69,555 62,719 132,742 73,287 59,455 119,610 75,792 43,818 07/31/19
5.42 LCM 5110 South Harper Avenue 25,200 9,904 15,296 49,200 12,956 36,245 16,000 8,735 7,265 19,200 7,451 11,749 07/31/19
6 JPMCB BJ’s Wholesale Club                   4,021,515 191,470 3,830,045 03/31/19
7 LCM Hampton Roads Office Portfolio 20,596,704 7,826,069 12,770,635 21,087,480 8,021,316 13,066,165 22,024,884 8,557,697 13,467,187 22,548,429 8,066,376 14,482,053 07/31/19
7.01 LCM 510 Independence Parkway 1,653,308 470,317 1,182,991 1,560,495 427,404 1,133,091 1,586,135 466,558 1,119,577 1,582,284 440,948 1,141,336 07/31/19
7.02 LCM 676 Independence Parkway 1,604,823 484,449 1,120,375 1,639,675 536,448 1,103,227 1,786,101 595,649 1,190,452 1,804,409 537,937 1,266,472 07/31/19
7.03 LCM 700 Independence Parkway 1,078,903 346,560 732,343 943,328 370,585 572,743 1,108,787 444,909 663,878 1,511,311 443,341 1,067,970 07/31/19
7.04 LCM 1309 Executive Boulevard 1,146,375 353,380 792,995 1,170,430 371,764 798,666 1,186,584 383,410 803,173 1,194,009 370,138 823,872 07/31/19
7.05 LCM 1317 Executive Boulevard 1,605,541 550,587 1,054,953 1,620,996 588,889 1,032,107 1,466,124 612,494 853,631 1,417,377 570,273 847,104 07/31/19
7.06 LCM 200 Golden Oak Court 1,125,484 501,453 624,031 1,300,078 490,691 809,386 1,351,961 521,636 830,325 1,275,946 503,185 772,761 07/31/19
7.07 LCM 1301 Executive Boulevard 1,036,480 417,502 618,978 1,015,339 402,338 613,000 1,108,777 419,587 689,190 1,115,499 406,072 709,427 07/31/19
7.08 LCM 505 Independence Parkway 1,047,772 480,142 567,630 1,100,430 484,996 615,433 1,370,119 516,051 854,069 1,386,194 494,366 891,829 07/31/19
7.09 LCM 1313 Executive Boulevard 926,231 238,796 687,435 935,774 232,405 703,369 940,845 262,226 678,619 969,307 232,859 736,448 07/31/19
7.10 LCM 208 Golden Oak Court 1,073,677 435,499 638,179 971,501 419,453 552,049 1,010,043 467,635 542,408 1,109,470 440,156 669,314 07/31/19
7.11 LCM 1305 Executive Boulevard 902,575 362,090 540,485 981,211 420,688 560,523 1,005,548 418,112 587,436 1,040,340 390,668 649,672 07/31/19
7.12 LCM 500 Independence Parkway 646,726 199,126 447,600 905,425 213,630 691,794 849,276 218,638 630,638 880,305 198,287 682,017 07/31/19
7.13 LCM 501 Independence Parkway 939,813 449,593 490,220 943,770 445,414 498,356 950,114 486,336 463,777 1,008,673 491,140 517,533 07/31/19
7.14 LCM 1 Enterprise Parkway 1,011,577 416,290 595,287 998,590 431,069 567,521 1,027,873 445,366 582,506 1,014,459 438,921 575,537 07/31/19
7.15 LCM 1457 Miller Store Road 660,077 159,026 501,051 677,603 165,407 512,196 642,571 171,150 471,421 695,514 161,426 534,088 07/31/19
7.16 LCM 2809 South Lynnhaven Road 1,083,375 420,782 662,593 1,044,441 415,783 628,659 1,080,955 440,144 640,811 1,012,853 414,914 597,940 07/31/19
7.17 LCM 22 Enterprise Parkway 816,098 426,883 389,214 749,544 441,320 308,224 888,388 474,254 414,134 920,998 449,383 471,614 07/31/19
7.18 LCM 521 Butler Farm Road 490,426 146,363 344,063 505,491 156,326 349,165 541,938 165,401 376,537 569,983 144,458 425,525 07/31/19
7.19 LCM 21 Enterprise Parkway 792,052 487,989 304,063 796,186 502,490 293,696 852,808 519,379 333,429 874,094 503,649 370,445 07/31/19
7.20 LCM 484 Viking Drive 637,614 252,172 385,442 684,812 270,724 414,088 661,008 282,155 378,853 496,784 235,873 260,912 07/31/19
7.21 LCM 629 Phoenix Drive 141,549 98,464 43,085 305,942 108,924 197,018 305,262 106,818 198,444 367,608 91,582 276,026 07/31/19
7.22 LCM 5 Manhattan Square 176,227 128,605 47,622 236,421 124,567 111,853 303,668 139,788 163,880 301,012 106,800 194,212 07/31/19
8 LCM Colorado Square             4,376,408 2,055,554 2,320,854 4,530,167 2,178,033 2,352,134 05/31/19
9 JPMCB Sunset North       15,446,081 4,538,540 10,907,542 18,368,132 4,822,445 13,545,687 11,557,212 4,758,188 6,799,024 07/31/19
10 JPMCB Jersey City Group 2             2,621,024 1,032,147 1,588,877 2,744,732 1,091,067 1,653,665 08/31/19
10.01 JPMCB 126, 130 & 134 Corbin Avenue                          
10.02 JPMCB 500 Baldwin Avenue                          
10.03 JPMCB 1062 West Side Avenue                          
10.04 JPMCB 38 & 42 Broadway                          
10.05 JPMCB 384 Baldwin Avenue                          
10.06 JPMCB 943 Pavonia Avenue                          
10.07 JPMCB 863 Pavonia Avenue                          
10.08 JPMCB 429 Hoboken Avenue                          
11 LCM Belvedere Place       2,596,799 1,575,004 1,021,795 4,153,415 1,695,234 2,458,181 4,652,115 1,764,525 2,887,590 05/31/19
12 LCM Union Heights 2,954,132 937,624 2,016,508 3,509,911 1,058,841 2,451,070 3,852,954 1,035,864 2,817,090 4,026,449 1,008,449 3,018,000 05/31/19
13 LCM The Residence Inn by Marriott South Beach       6,532,980 3,754,604 2,778,376 7,025,956 3,998,567 3,027,389 7,453,477 4,235,769 3,217,708 08/31/19
14 LCM Brooklyn Renaissance Plaza 11,037,900 4,267,381 6,770,519 11,248,027 4,719,632 6,528,395 12,506,245 5,149,721 7,356,524        
15 LCM 8571 Rivers Avenue                          
16 JPMCB Grand Canal Shoppes 112,655,066 33,296,436 79,358,630 107,586,327 33,160,381 74,425,947 103,110,653 31,784,180 71,326,473 102,473,435 31,007,624 71,465,811 03/31/19
17 JPMCB 600 & 620 National Avenue                          
18 JPMCB Tysons Tower 21,644,915 9,082,050 12,562,865 27,892,936 10,012,518 17,880,418 31,348,225 10,382,557 20,965,668 32,202,713 10,500,194 21,702,519 06/30/19
19 JPMCB Guardian Self Storage - Boulder       2,016,344 736,470 1,279,874 2,309,405 842,509 1,466,895 2,351,740 914,280 1,437,460 08/31/19
20 JPMCB Hilton Cincinnati Netherland Plaza 34,712,976 29,776,162 4,936,813 36,174,595 29,638,648 6,535,947 37,302,883 29,085,863 8,217,020 37,757,247 29,407,040 8,350,207 08/31/19
21 LCM Plaza at the Border 2,094,672 447,497 1,647,175 1,925,713 467,113 1,458,601 2,227,567 470,619 1,756,948 2,370,462 465,880 1,904,582 05/31/19
22 LCM Prospect Park 830,770 568,631 262,139 1,203,066 676,083 526,983 1,640,517 756,019 884,498 2,002,810 792,585 1,210,225 07/31/19
23 LCM The Sutherland       1,498,908 700,582 798,325 1,693,841 715,408 978,433 1,790,897 771,909 1,018,989 05/31/19
24 LCM Richmond City Center 1,537,495 720,889 816,606 1,618,258 573,591 1,044,667 1,814,561 661,066 1,153,495        
25 LCM KB Dallas DaVita Portfolio                          
25.01 LCM KB DaVita Dallas Portfolio - Lewisville                          
25.02 LCM KB DaVita Dallas Portfolio - Fort Worth                          
25.03 LCM KB DaVita Dallas Portfolio - Flower Mound                          
25.04 LCM KB DaVita Dallas Portfolio - Plano                          
26 LCM NOV Headquarters 3,500,000 0 3,500,000 3,500,000 0 3,500,000 3,500,000 0 3,500,000 3,500,000 0 3,500,000 02/28/19
27 LCM Island Security Self Storage 825,463 309,513 515,950 863,727 355,559 508,168 997,761 303,611 694,149 1,103,154 349,511 753,643 08/31/19
28 LCM HD Supply Portfolio                          
28.01 LCM Core & Main - Charlotte, NC                          
28.02 LCM HD Supply - Raleigh, NC                          
28.03 LCM Stericycle - Raleigh, NC                          
28.04 LCM HD Supply - Tampa FL                          
28.05 LCM HD Supply - Pearl, MS                          
28.06 LCM ZimaPack HQ - Chesterfield, VA                          
29 LCM 5222 South Drexel       963,907 407,866 556,041 1,010,798 411,251 599,547 1,062,195 421,114 641,081 05/31/19
30 LCM 6723 Van Nuys Boulevard                          
31 LCM Opus Seaway 1,303,464 308,874 994,591 1,322,602 276,761 1,045,840 1,364,255 304,003 1,060,252 1,388,418 302,814 1,085,604 08/31/19
32 LCM Prince Creek Village Center             488,903 200,177 288,726 527,151 164,672 362,480 06/30/19

 

A-1-5 

 

 

ANNEX A-1

                         
      UW                  
      Economic UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF
Loan # Seller(1) Property Name Occupancy % Revenues ($)(3) Expenses ($) NOI ($)(3)(15)(16)  Items ($) NCF ($)(3)(16)  NOI DSCR(17) DSCR(17) Debt Yield %  Debt Yield %
1 GACC Century Plaza Towers 94.8% 158,615,968 37,470,212 121,145,756 8,895,390 112,250,366 4.42 4.09 13.5% 12.5%
2 LCM Los Angeles Leased Fee Portfolio 100.0% 5,267,904 0 5,267,904 0 5,267,904 1.75 1.75 6.2% 6.2%
2.01 LCM 5901 West Century Boulevard 100.0% 812,081 0 812,081 0 812,081        
2.02 LCM 5959 West Century Boulevard 100.0% 708,834 0 708,834 0 708,834        
2.03 LCM 6151 West Century Boulevard 100.0% 680,761 0 680,761 0 680,761        
2.04 LCM 5933 West Century Boulevard 100.0% 601,110 0 601,110 0 601,110        
2.05 LCM 5940 West 98th Street 100.0% 660,427 0 660,427 0 660,427        
2.06 LCM 9801 Airport Boulevard 100.0% 558,210 0 558,210 0 558,210        
2.07 LCM 6144 West 98th Street 100.0% 644,875 0 644,875 0 644,875        
2.08 LCM 5960 West 98th Street 100.0% 601,606 0 601,606 0 601,606        
3 JPMCB Innovation Park 94.8% 32,323,781 11,117,049 21,206,732 2,043,807 19,162,924 3.27 2.96 11.6% 10.5%
4 LCM 12555 & 12655 Jefferson 87.5% 12,691,019 4,254,586 8,436,433 491,587 7,944,846 1.91 1.80 7.6% 7.2%
4.01 LCM 12655 Jefferson 81.0% 5,939,722 2,229,760 3,709,962 337,276 3,372,686        
4.02 LCM 12555 Jefferson 94.5% 6,751,297 2,024,826 4,726,471 154,311 4,572,160        
5 LCM Hyde Park Multifamily Portfolio 89.2% 15,559,768 6,319,284 9,240,484 252,000 8,988,484 1.87 1.82 8.7% 8.4%
5.01 LCM 5452-5466 South Ellis Avenue 90.9% 735,039 271,560 463,480 9,300 454,180        
5.02 LCM 5339-5345 South Woodlawn Avenue 90.3% 647,278 235,269 412,008 7,500 404,508        
5.03 LCM 5335-5345 South Kimbark Avenue 89.6% 608,090 219,192 388,898 7,500 381,398        
5.04 LCM 5715-5725 South Kimbark Avenue 89.4% 570,592 207,729 362,864 5,700 357,164        
5.05 LCM 5034-5046 South Woodlawn Avenue 89.5% 665,860 267,175 398,684 13,500 385,184        
5.06 LCM 1509 East 57th Street 90.9% 529,825 151,659 378,166 6,600 371,566        
5.07 LCM 5320-5326 South Drexel Avenue 88.5% 517,168 203,935 313,233 9,300 303,933        
5.08 LCM 5237-5245 South Kenwood 88.4% 506,825 192,128 314,697 5,700 308,997        
5.09 LCM 5411-5421 South Ellis Avenue 88.9% 553,063 215,319 337,744 9,300 328,444        
5.10 LCM 5300-5308 South Hyde Park Boulevard 87.9% 534,232 249,658 284,575 11,400 273,175        
5.11 LCM 5234-5244 South Ingleside Avenue 90.6% 490,613 192,030 298,584 6,900 291,684        
5.12 LCM 5415 South Woodlawn Avenue 91.0% 540,720 217,473 323,248 11,400 311,848        
5.13 LCM 5300-5308 South Greenwood Avenue 90.4% 491,223 208,319 282,903 7,500 275,403        
5.14 LCM 5201 South Greenwood Avenue 90.3% 444,622 190,593 254,029 7,200 246,829        
5.15 LCM 5401-5409 South Cottage Grove Avenue 88.7% 401,379 164,411 236,969 6,600 230,369        
5.16 LCM 5120 South Hyde Park Boulevard 89.6% 456,236 225,261 230,974 12,300 218,674        
5.17 LCM 5350-5358 South Maryland Avenue 89.0% 376,521 172,187 204,334 6,300 198,034        
5.18 LCM 5400-5406 South Maryland Avenue 86.8% 351,845 127,819 224,026 5,400 218,626        
5.19 LCM 5474-5480 South Hyde Park Boulevard 90.9% 404,673 177,795 226,878 8,700 218,178        
5.20 LCM 5528-5532 South Everett Avenue 89.9% 384,070 167,504 216,566 10,200 206,366        
5.21 LCM 5487-5491 South Hyde Park Boulevard 90.8% 282,645 97,186 185,459 2,100 183,359        
5.22 LCM 5400-5408 South Ingleside Avenue 87.9% 336,607 129,612 206,995 5,700 201,295        
5.23 LCM 5401-5403 South Woodlawn Avenue 90.9% 328,234 119,411 208,822 3,600 205,222        
5.24 LCM 5301-5307 South Maryland Avenue 85.4% 329,623 145,853 183,770 6,300 177,470        
5.25 LCM 5355-5361 South Cottage Grove Avenue 87.5% 328,876 157,767 171,109 6,300 164,809        
5.26 LCM 1515-1521 East 54th Street 91.0% 320,184 136,188 183,996 4,800 179,196        
5.27 LCM 5111-5113 South Kimbark Avenue 90.6% 263,457 89,085 174,372 2,400 171,972        
5.28 LCM 5507-5509 South Hyde Park Boulevard 89.6% 253,514 87,130 166,384 2,100 164,284        
5.29 LCM 5337 South Hyde Park Boulevard 86.5% 325,066 163,596 161,470 6,900 154,570        
5.30 LCM 5202-5210 South Cornell Avenue 89.9% 331,742 154,437 177,305 8,100 169,205        
5.31 LCM 5118-5120 South Greenwood Avenue 90.9% 228,944 95,058 133,886 1,800 132,086        
5.32 LCM 5335-5337 South Woodlawn Avenue 90.6% 214,360 84,659 129,701 1,800 127,901        
5.33 LCM 5524-5526 South Everett Avenue 90.7% 214,714 77,129 137,584 2,100 135,484        
5.34 LCM 5401-5405 South Drexel Boulevard 88.2% 224,601 93,168 131,433 3,900 127,533        
5.35 LCM 5468-5470 South Hyde Park Boulevard 91.0% 200,282 87,295 112,987 1,800 111,187        
5.36 LCM 5218-5220 South Kimbark Avenue 91.0% 208,973 84,222 124,751 1,800 122,951        
5.37 LCM 5457-5459 South Blackstone Avenue 90.2% 234,105 111,404 122,700 5,700 117,000        
5.38 LCM 5336-5338 South Hyde Park Boulevard 84.1% 206,095 96,900 109,195 5,700 103,495        
5.39 LCM 5405-5407 South Woodlawn Avenue 88.1% 214,465 89,303 125,162 5,400 119,762        
5.40 LCM 1018 East 54th Street 81.6% 148,035 75,778 72,257 2,700 69,557        
5.41 LCM 5128-5132 South Cornell Avenue 88.4% 136,173 78,494 57,679 2,700 54,979        
5.42 LCM 5110 South Harper Avenue NAP 19,200 8,597 10,603 0 10,603        
6 JPMCB BJ’s Wholesale Club 95.0% 4,895,930 1,133,964 3,761,966 13,575 3,748,391 2.59 2.58 9.4% 9.3%
7 LCM Hampton Roads Office Portfolio 86.4% 22,491,550 8,208,420 14,283,130 1,999,510 12,283,620 1.63 1.40 10.8% 9.3%
7.01 LCM 510 Independence Parkway 89.9% 1,641,235 464,172 1,177,063 149,607 1,027,456        
7.02 LCM 676 Independence Parkway 95.0% 1,734,449 566,305 1,168,144 124,013 1,044,131        
7.03 LCM 700 Independence Parkway 95.0% 1,552,007 460,658 1,091,349 151,036 940,313        
7.04 LCM 1309 Executive Boulevard 95.0% 1,140,747 347,270 793,477 83,070 710,407        
7.05 LCM 1317 Executive Boulevard 95.0% 1,703,553 579,811 1,123,742 117,489 1,006,253        
7.06 LCM 200 Golden Oak Court 84.8% 1,315,851 511,023 804,828 119,187 685,641        
7.07 LCM 1301 Executive Boulevard 95.0% 1,158,540 430,355 728,185 80,378 647,807        
7.08 LCM 505 Independence Parkway 95.0% 1,276,818 506,992 769,826 105,340 664,487        
7.09 LCM 1313 Executive Boulevard 95.0% 913,640 245,927 667,712 79,854 587,859        
7.10 LCM 208 Golden Oak Court 94.0% 1,163,614 448,022 715,592 102,981 612,611        
7.11 LCM 1305 Executive Boulevard 80.8% 877,947 407,712 470,235 78,642 391,593        
7.12 LCM 500 Independence Parkway 95.0% 855,826 201,768 654,058 80,784 573,274        
7.13 LCM 501 Independence Parkway 90.4% 1,247,637 504,547 743,090 95,336 647,755        
7.14 LCM 1 Enterprise Parkway 66.3% 797,415 436,790 360,625 92,667 267,958        
7.15 LCM 1457 Miller Store Road 95.0% 682,520 160,590 521,930 96,224 425,707        
7.16 LCM 2809 South Lynnhaven Road 75.9% 993,473 420,842 572,631 90,710 481,921        
7.17 LCM 22 Enterprise Parkway 76.3% 1,027,606 456,302 571,304 98,517 472,787        
7.18 LCM 521 Butler Farm Road 95.0% 567,856 140,351 427,505 67,484 360,021        
7.19 LCM 21 Enterprise Parkway 60.0% 874,882 498,244 376,638 87,547 289,091        
7.20 LCM 484 Viking Drive 44.3% 358,058 224,104 133,955 35,290 98,664        
7.21 LCM 629 Phoenix Drive 95.0% 363,187 92,851 270,336 37,978 232,358        
7.22 LCM 5 Manhattan Square 95.0% 244,690 103,786 140,904 25,375 115,529        
8 LCM Colorado Square 90.6% 5,860,001 2,398,116 3,461,885 154,671 3,307,214 1.60 1.53 9.3% 8.9%
9 JPMCB Sunset North 95.0% 19,978,769 6,362,971 13,615,798 612,561 13,003,237 2.75 2.63 9.1% 8.7%
10 JPMCB Jersey City Group 2 93.7% 2,956,771 802,072 2,154,699 50,250 2,104,449 1.06 1.04 6.6% 6.4%
10.01 JPMCB 126, 130 & 134 Corbin Avenue                    
10.02 JPMCB 500 Baldwin Avenue                    
10.03 JPMCB 1062 West Side Avenue                    
10.04 JPMCB 38 & 42 Broadway                    
10.05 JPMCB 384 Baldwin Avenue                    
10.06 JPMCB 943 Pavonia Avenue                    
10.07 JPMCB 863 Pavonia Avenue                    
10.08 JPMCB 429 Hoboken Avenue                    
11 LCM Belvedere Place 92.0% 6,480,910 1,897,439 4,583,471 452,034 4,131,437 2.90 2.62 10.4% 9.4%
12 LCM Union Heights 88.6% 3,951,732 1,136,066 2,815,666 223,612 2,592,054 1.71 1.58 9.5% 8.8%
13 LCM The Residence Inn by Marriott South Beach 87.5% 7,405,620 4,305,102 3,100,518 370,281 2,730,237 3.39 2.99 12.3% 10.8%
14 LCM Brooklyn Renaissance Plaza 88.4% 14,691,541 6,697,245 7,994,296 248,841 7,745,455 1.48 1.43 9.0% 8.7%
15 LCM 8571 Rivers Avenue 95.0% 3,823,548 1,169,529 2,654,020 212,647 2,441,373 1.88 1.73 10.8% 10.0%
16 JPMCB Grand Canal Shoppes 100.0% 104,029,334 31,007,624 73,021,709 2,023,806 70,997,903 2.53 2.46 9.6% 9.3%
17 JPMCB 600 & 620 National Avenue 97.0% 12,672,245 2,708,238 9,964,007 0 9,964,007 1.93 1.93 7.2% 7.2%
18 JPMCB Tysons Tower 90.0% 31,434,407 10,604,603 20,829,804 1,163,206 19,666,598 3.25 3.07 11.0% 10.4%
19 JPMCB Guardian Self Storage - Boulder 90.0% 2,668,665 932,099 1,736,566 14,144 1,722,422 1.65 1.64 9.0% 9.0%
20 JPMCB Hilton Cincinnati Netherland Plaza 74.8% 37,757,247 29,865,599 7,891,648 0 7,891,648 1.62 1.62 10.9% 10.9%
21 LCM Plaza at the Border 89.2% 2,392,905 553,100 1,839,805 216,707 1,623,098 2.82 2.49 11.4% 10.1%
22 LCM Prospect Park 88.5% 2,462,322 899,948 1,562,374 210,360 1,352,014 1.80 1.55 10.4% 9.0%
23 LCM The Sutherland 92.5% 1,883,492 807,903 1,075,589 32,100 1,043,489 2.01 1.95 7.9% 7.7%
24 LCM Richmond City Center 95.0% 1,698,574 736,712 961,863 76,212 885,651 1.67 1.53 10.2% 9.4%
25 LCM KB Dallas DaVita Portfolio 95.0% 1,236,837 315,891 920,946 72,435 848,511 1.62 1.50 10.0% 9.2%
25.01 LCM KB DaVita Dallas Portfolio - Lewisville 95.0% 465,998 92,724 373,274 32,736 340,537        
25.02 LCM KB DaVita Dallas Portfolio - Fort Worth 95.0% 339,914 116,719 223,195 16,932 206,262        
25.03 LCM KB DaVita Dallas Portfolio - Flower Mound 95.0% 251,622 64,866 186,757 12,208 174,548        
25.04 LCM KB DaVita Dallas Portfolio - Plano 95.0% 179,303 41,582 137,721 10,558 127,163        
26 LCM NOV Headquarters 95.0% 5,585,060 2,379,011 3,206,049 67,404 3,138,646 1.74 1.71 8.2% 8.0%
27 LCM Island Security Self Storage 94.5% 1,139,682 358,492 781,190 100 781,090 2.17 2.17 8.6% 8.6%
28 LCM HD Supply Portfolio 95.0% 1,289,877 378,317 911,560 82,971 828,589 1.81 1.64 10.6% 9.6%
28.01 LCM Core & Main - Charlotte, NC 95.0% 282,501 63,707 218,794 17,979 200,814        
28.02 LCM HD Supply - Raleigh, NC 95.0% 301,023 94,099 206,925 17,066 189,859        
28.03 LCM Stericycle - Raleigh, NC 95.0% 237,915 70,508 167,406 11,373 156,033        
28.04 LCM HD Supply - Tampa FL 95.0% 236,992 80,074 156,919 17,043 139,876        
28.05 LCM HD Supply - Pearl, MS 95.0% 140,097 48,550 91,547 13,570 77,976        
28.06 LCM ZimaPack HQ - Chesterfield, VA 95.0% 91,350 21,380 69,970 5,940 64,030        
29 LCM 5222 South Drexel 92.5% 1,092,062 433,231 658,831 18,900 639,931 2.02 1.96 8.0% 7.8%
30 LCM 6723 Van Nuys Boulevard 95.0% 518,977 151,291 367,685 15,375 352,310 1.88 1.80 8.8% 8.4%
31 LCM Opus Seaway 95.0% 1,390,909 278,097 1,112,812 124,028 988,784 4.49 3.99 27.8% 24.7%
32 LCM Prince Creek Village Center 92.9% 545,433 154,773 390,660 21,642 369,018 2.67 2.52 11.5% 10.9%

 

A-1-6 

 

 

ANNEX A-1

                                 
                  UPFRONT ESCROW(20)
                                 
        Ground Lease Ground Lease Franchise     Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other
Loan # Seller(1) Property Name Title Type(18)  Expiration  Extension Terms Expiration Date(19) PML %   Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($)
1 GACC Century Plaza Towers Fee       18%   0 0 0 0 0 0 0 100,769,680
2 LCM Los Angeles Leased Fee Portfolio Fee       Various   0 0 0 0 0 0 0 0
2.01 LCM 5901 West Century Boulevard Fee       22%                  
2.02 LCM 5959 West Century Boulevard Fee       13%                  
2.03 LCM 6151 West Century Boulevard Fee       13%                  
2.04 LCM 5933 West Century Boulevard Fee       10%                  
2.05 LCM 5940 West 98th Street Fee       17%                  
2.06 LCM 9801 Airport Boulevard Fee       11%                  
2.07 LCM 6144 West 98th Street Fee       17%                  
2.08 LCM 5960 West 98th Street Fee       17%                  
3 JPMCB Innovation Park Fee           30,912 0 0 115,921 441,662 0 0 0
4 LCM 12555 & 12655 Jefferson Fee       10%   0 0 0 2,538,191 1,250,000 6,000 0 3,544,603
4.01 LCM 12655 Jefferson Fee       10%                  
4.02 LCM 12555 Jefferson Fee       10%                  
5 LCM Hyde Park Multifamily Portfolio Fee           0 0 0 0 700,000 225,000 0 0
5.01 LCM 5452-5466 South Ellis Avenue Fee                          
5.02 LCM 5339-5345 South Woodlawn Avenue Fee                          
5.03 LCM 5335-5345 South Kimbark Avenue Fee                          
5.04 LCM 5715-5725 South Kimbark Avenue Fee                          
5.05 LCM 5034-5046 South Woodlawn Avenue Fee                          
5.06 LCM 1509 East 57th Street Fee                          
5.07 LCM 5320-5326 South Drexel Avenue Fee                          
5.08 LCM 5237-5245 South Kenwood Fee                          
5.09 LCM 5411-5421 South Ellis Avenue Fee                          
5.10 LCM 5300-5308 South Hyde Park Boulevard Fee                          
5.11 LCM 5234-5244 South Ingleside Avenue Fee                          
5.12 LCM 5415 South Woodlawn Avenue Fee                          
5.13 LCM 5300-5308 South Greenwood Avenue Fee                          
5.14 LCM 5201 South Greenwood Avenue Fee                          
5.15 LCM 5401-5409 South Cottage Grove Avenue Fee                          
5.16 LCM 5120 South Hyde Park Boulevard Fee                          
5.17 LCM 5350-5358 South Maryland Avenue Fee                          
5.18 LCM 5400-5406 South Maryland Avenue Fee                          
5.19 LCM 5474-5480 South Hyde Park Boulevard Fee                          
5.20 LCM 5528-5532 South Everett Avenue Fee                          
5.21 LCM 5487-5491 South Hyde Park Boulevard Fee                          
5.22 LCM 5400-5408 South Ingleside Avenue Fee                          
5.23 LCM 5401-5403 South Woodlawn Avenue Fee                          
5.24 LCM 5301-5307 South Maryland Avenue Fee                          
5.25 LCM 5355-5361 South Cottage Grove Avenue Fee                          
5.26 LCM 1515-1521 East 54th Street Fee                          
5.27 LCM 5111-5113 South Kimbark Avenue Fee                          
5.28 LCM 5507-5509 South Hyde Park Boulevard Fee                          
5.29 LCM 5337 South Hyde Park Boulevard Fee                          
5.30 LCM 5202-5210 South Cornell Avenue Fee                          
5.31 LCM 5118-5120 South Greenwood Avenue Fee                          
5.32 LCM 5335-5337 South Woodlawn Avenue Fee                          
5.33 LCM 5524-5526 South Everett Avenue Fee                          
5.34 LCM 5401-5405 South Drexel Boulevard Fee                          
5.35 LCM 5468-5470 South Hyde Park Boulevard Fee                          
5.36 LCM 5218-5220 South Kimbark Avenue Fee                          
5.37 LCM 5457-5459 South Blackstone Avenue Fee                          
5.38 LCM 5336-5338 South Hyde Park Boulevard Fee                          
5.39 LCM 5405-5407 South Woodlawn Avenue Fee                          
5.40 LCM 1018 East 54th Street Fee                          
5.41 LCM 5128-5132 South Cornell Avenue Fee                          
5.42 LCM 5110 South Harper Avenue Fee                          
6 JPMCB BJ’s Wholesale Club Fee           0 0 0 0 0 0 0 0
7 LCM Hampton Roads Office Portfolio Fee           250,000 223,102 0 1,500,000 600,000 30,000 0 1,088,187
7.01 LCM 510 Independence Parkway Fee                          
7.02 LCM 676 Independence Parkway Fee                          
7.03 LCM 700 Independence Parkway Fee                          
7.04 LCM 1309 Executive Boulevard Fee                          
7.05 LCM 1317 Executive Boulevard Fee                          
7.06 LCM 200 Golden Oak Court Fee                          
7.07 LCM 1301 Executive Boulevard Fee                          
7.08 LCM 505 Independence Parkway Fee                          
7.09 LCM 1313 Executive Boulevard Fee                          
7.10 LCM 208 Golden Oak Court Fee                          
7.11 LCM 1305 Executive Boulevard Fee                          
7.12 LCM 500 Independence Parkway Fee                          
7.13 LCM 501 Independence Parkway Fee                          
7.14 LCM 1 Enterprise Parkway Fee                          
7.15 LCM 1457 Miller Store Road Fee                          
7.16 LCM 2809 South Lynnhaven Road Fee                          
7.17 LCM 22 Enterprise Parkway Fee                          
7.18 LCM 521 Butler Farm Road Fee                          
7.19 LCM 21 Enterprise Parkway Fee                          
7.20 LCM 484 Viking Drive Fee                          
7.21 LCM 629 Phoenix Drive Fee                          
7.22 LCM 5 Manhattan Square Fee                          
8 LCM Colorado Square Fee           0 40,173 0 897,141 105,000 0 0 1,180,320
9 JPMCB Sunset North Fee       7%-9%   12,375 0 0 38,672 153,562 166,282 0 14,787,464
10 JPMCB Jersey City Group 2 Fee           4,118 0 101,500 0 117,697 0 0 0
10.01 JPMCB 126, 130 & 134 Corbin Avenue Fee                          
10.02 JPMCB 500 Baldwin Avenue Fee                          
10.03 JPMCB 1062 West Side Avenue Fee                          
10.04 JPMCB 38 & 42 Broadway Fee                          
10.05 JPMCB 384 Baldwin Avenue Fee                          
10.06 JPMCB 943 Pavonia Avenue Fee                          
10.07 JPMCB 863 Pavonia Avenue Fee                          
10.08 JPMCB 429 Hoboken Avenue Fee                          
11 LCM Belvedere Place Fee       8%   0 0 0 2,830,667 500,000 0 0 316,522
12 LCM Union Heights Fee       5%   0 0 0 1,078,730 375,000 13,000 0 0
13 LCM The Residence Inn by Marriott South Beach Fee     12/31/2046     0 6,250 0 0 0 0 0 0
14 LCM Brooklyn Renaissance Plaza Leasehold 06/19/2086 None       0 0 0 3,360,261 850,000 95,000 0 39,128
15 LCM 8571 Rivers Avenue Fee/Leasehold 06/29/2050 5, 5-Year Options       0 0 0 3,814,538 452,254 115,368 0 402,698
16 JPMCB Grand Canal Shoppes Fee/Leasehold 5/14/2093 (Venetian Casino Resort); 2/28/2097 (Palazzo Hotel and Casino); 2/29/2064 (Walgreens) One, 40 years (Walgreens); None (Venetian Hotel and Casino and Palazzo Resort and Casino)       0 0 0 0 0 0 0 13,527,940
17 JPMCB 600 & 620 National Avenue Fee       6%   75,532 0 0 0 0 0 0 12,085,120
18 JPMCB Tysons Tower Fee           0 0 0 0 0 0 0 0
19 JPMCB Guardian Self Storage - Boulder Fee           1,206 0 0 0 201,755 0 0 0
20 JPMCB Hilton Cincinnati Netherland Plaza Fee     11/30/2029     0 382,383 0 0 460,682 0 0 3,090,409
21 LCM Plaza at the Border Fee       6%   0 0 0 0 99,288 6,611 0 0
22 LCM Prospect Park Fee       5%   0 0 0 200,000 170,000 2,000 0 85,466
23 LCM The Sutherland Fee           0 25,052 0 0 10,000 13,000 0 0
24 LCM Richmond City Center Fee       15%   0 28,875 0 0 80,000 7,000 0 0
25 LCM KB Dallas DaVita Portfolio Fee           49,697 12,500 0 0 0 0 0 120,000
25.01 LCM KB DaVita Dallas Portfolio - Lewisville Fee                          
25.02 LCM KB DaVita Dallas Portfolio - Fort Worth Fee                          
25.03 LCM KB DaVita Dallas Portfolio - Flower Mound Fee                          
25.04 LCM KB DaVita Dallas Portfolio - Plano Fee                          
26 LCM NOV Headquarters Fee           0 0 0 0 0 0 0 0
27 LCM Island Security Self Storage Fee       8%   0 0 0 0 13,000 0 0 0
28 LCM HD Supply Portfolio Fee           0 191,720 0 50,000 0 10,000 0 0
28.01 LCM Core & Main - Charlotte, NC Fee                          
28.02 LCM HD Supply - Raleigh, NC Fee                          
28.03 LCM Stericycle - Raleigh, NC Fee                          
28.04 LCM HD Supply - Tampa FL Fee                          
28.05 LCM HD Supply - Pearl, MS Fee                          
28.06 LCM ZimaPack HQ - Chesterfield, VA Fee                          
29 LCM 5222 South Drexel Fee           0 19,550 0 0 10,000 5,500 0 0
30 LCM 6723 Van Nuys Boulevard Fee       19%   0 0 0 0 40,200 9,173 0 0
31 LCM Opus Seaway Fee       8%   0 0 0 0 12,000 17,500 0 0
32 LCM Prince Creek Village Center Fee           0 0 0 28,000 40,000 1,000 0 0

 

A-1-7 

 

 

ANNEX A-1

                       
          MONTHLY ESCROW(21)
                       
      Other Upfront   Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly
Loan # Seller(1) Property Name Description ($)   Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)
1 GACC Century Plaza Towers Outstanding TI/LC Reserve: 71,223,945.39; Free Rent Funds: 29,545,734.88   0 0 0 Springing Springing 0  
2 LCM Los Angeles Leased Fee Portfolio     0 0 0 Springing Springing 0  
2.01 LCM 5901 West Century Boulevard                  
2.02 LCM 5959 West Century Boulevard                  
2.03 LCM 6151 West Century Boulevard                  
2.04 LCM 5933 West Century Boulevard                  
2.05 LCM 5940 West 98th Street                  
2.06 LCM 9801 Airport Boulevard                  
2.07 LCM 6144 West 98th Street                  
2.08 LCM 5960 West 98th Street                  
3 JPMCB Innovation Park     30,912 0 115,921 147,221 Springing 0  
4 LCM 12555 & 12655 Jefferson Earnout Reserve: 3,500,000.00; Free Rent Reserve: 44,603.12   4,040 0 16,159 137,610 5,900 0  
4.01 LCM 12655 Jefferson                  
4.02 LCM 12555 Jefferson                  
5 LCM Hyde Park Multifamily Portfolio     17,580 0 0 119,000 Springing 0  
5.01 LCM 5452-5466 South Ellis Avenue                  
5.02 LCM 5339-5345 South Woodlawn Avenue                  
5.03 LCM 5335-5345 South Kimbark Avenue                  
5.04 LCM 5715-5725 South Kimbark Avenue                  
5.05 LCM 5034-5046 South Woodlawn Avenue                  
5.06 LCM 1509 East 57th Street                  
5.07 LCM 5320-5326 South Drexel Avenue                  
5.08 LCM 5237-5245 South Kenwood                  
5.09 LCM 5411-5421 South Ellis Avenue                  
5.10 LCM 5300-5308 South Hyde Park Boulevard                  
5.11 LCM 5234-5244 South Ingleside Avenue                  
5.12 LCM 5415 South Woodlawn Avenue                  
5.13 LCM 5300-5308 South Greenwood Avenue                  
5.14 LCM 5201 South Greenwood Avenue                  
5.15 LCM 5401-5409 South Cottage Grove Avenue                  
5.16 LCM 5120 South Hyde Park Boulevard                  
5.17 LCM 5350-5358 South Maryland Avenue                  
5.18 LCM 5400-5406 South Maryland Avenue                  
5.19 LCM 5474-5480 South Hyde Park Boulevard                  
5.20 LCM 5528-5532 South Everett Avenue                  
5.21 LCM 5487-5491 South Hyde Park Boulevard                  
5.22 LCM 5400-5408 South Ingleside Avenue                  
5.23 LCM 5401-5403 South Woodlawn Avenue                  
5.24 LCM 5301-5307 South Maryland Avenue                  
5.25 LCM 5355-5361 South Cottage Grove Avenue                  
5.26 LCM 1515-1521 East 54th Street                  
5.27 LCM 5111-5113 South Kimbark Avenue                  
5.28 LCM 5507-5509 South Hyde Park Boulevard                  
5.29 LCM 5337 South Hyde Park Boulevard                  
5.30 LCM 5202-5210 South Cornell Avenue                  
5.31 LCM 5118-5120 South Greenwood Avenue                  
5.32 LCM 5335-5337 South Woodlawn Avenue                  
5.33 LCM 5524-5526 South Everett Avenue                  
5.34 LCM 5401-5405 South Drexel Boulevard                  
5.35 LCM 5468-5470 South Hyde Park Boulevard                  
5.36 LCM 5218-5220 South Kimbark Avenue                  
5.37 LCM 5457-5459 South Blackstone Avenue                  
5.38 LCM 5336-5338 South Hyde Park Boulevard                  
5.39 LCM 5405-5407 South Woodlawn Avenue                  
5.40 LCM 1018 East 54th Street                  
5.41 LCM 5128-5132 South Cornell Avenue                  
5.42 LCM 5110 South Harper Avenue                  
6 JPMCB BJ’s Wholesale Club     Springing 0 0 Springing Springing 0  
7 LCM Hampton Roads Office Portfolio Outstanding TI/LC Reserve: 1,001,935.59; Free Rent Reserve: 86,251.34   33,050 0 168,555 150,800 22,200 0  
7.01 LCM 510 Independence Parkway                  
7.02 LCM 676 Independence Parkway                  
7.03 LCM 700 Independence Parkway                  
7.04 LCM 1309 Executive Boulevard                  
7.05 LCM 1317 Executive Boulevard                  
7.06 LCM 200 Golden Oak Court                  
7.07 LCM 1301 Executive Boulevard                  
7.08 LCM 505 Independence Parkway                  
7.09 LCM 1313 Executive Boulevard                  
7.10 LCM 208 Golden Oak Court                  
7.11 LCM 1305 Executive Boulevard                  
7.12 LCM 500 Independence Parkway                  
7.13 LCM 501 Independence Parkway                  
7.14 LCM 1 Enterprise Parkway                  
7.15 LCM 1457 Miller Store Road                  
7.16 LCM 2809 South Lynnhaven Road                  
7.17 LCM 22 Enterprise Parkway                  
7.18 LCM 521 Butler Farm Road                  
7.19 LCM 21 Enterprise Parkway                  
7.20 LCM 484 Viking Drive                  
7.21 LCM 629 Phoenix Drive                  
7.22 LCM 5 Manhattan Square                  
8 LCM Colorado Square Vladimir Jones Reserve: 1,000,000.00; Free Rent Reserve: 180,320.14   5,115 0 10,230 56,000 Springing 0  
9 JPMCB Sunset North Outstanding TI/LC Reserve: 14,380,753.87; Free Rent Reserve: 406,709.78   12,375 0 38,672 153,562 33,256 0  
10 JPMCB Jersey City Group 2     4,188 0 0 29,424 Springing 0  
10.01 JPMCB 126, 130 & 134 Corbin Avenue                  
10.02 JPMCB 500 Baldwin Avenue                  
10.03 JPMCB 1062 West Side Avenue                  
10.04 JPMCB 38 & 42 Broadway                  
10.05 JPMCB 384 Baldwin Avenue                  
10.06 JPMCB 943 Pavonia Avenue                  
10.07 JPMCB 863 Pavonia Avenue                  
10.08 JPMCB 429 Hoboken Avenue                  
11 LCM Belvedere Place Free Rent Reserve   1,742 0 0 65,000 Springing 0  
12 LCM Union Heights     2,977 0 20,244 30,920 2,600 0  
13 LCM The Residence Inn by Marriott South Beach     Springing 0 0 Springing Springing 0  
14 LCM Brooklyn Renaissance Plaza Free Rent Reserve   6,017 0 36,102 150,000 12,000 1/12 of Ground Rent Ground Lease Reserve
15 LCM 8571 Rivers Avenue Expansion Premises Rent Reserve   2,893 0 0 38,818 12,819 Springing Ground Lease Reserve
16 JPMCB Grand Canal Shoppes Outstanding TI/LC Reserve: 12,309,694; Gap Rent Reserve: 1,218,246   Springing 0 Springing Springing Springing Springing Ground Rent Reserve
17 JPMCB 600 & 620 National Avenue Outstanding TI/LC Reserve   Springing 0 0 Springing Springing 0  
18 JPMCB Tysons Tower     Springing 0 Springing Springing Springing 0  
19 JPMCB Guardian Self Storage - Boulder     1,206 0 0 35,004 Springing 0  
20 JPMCB Hilton Cincinnati Netherland Plaza PIP Reserve: 1,687,534.46; Working Capital Reserve: 902,874.64; Seasonality Reserve: 500,000   4% of Gross Revenues 0 0 115,170 Springing 18,745 Condominium Reserve: 18,745; Seasonality Reserve: Springing
21 LCM Plaza at the Border     1,225 0 6,127 24,822 2,204 0  
22 LCM Prospect Park QuoteWizard Reserve   4,687 0 9,374 20,600 2,000 0  
23 LCM The Sutherland     2,538 0 1,159 18,900 3,700 0  
24 LCM Richmond City Center     1,234 0 4,625 17,862 2,262 0  
25 LCM KB Dallas DaVita Portfolio Management Fee Reserve   Springing 0 0 Springing Springing 0  
25.01 LCM KB DaVita Dallas Portfolio - Lewisville                  
25.02 LCM KB DaVita Dallas Portfolio - Fort Worth                  
25.03 LCM KB DaVita Dallas Portfolio - Flower Mound                  
25.04 LCM KB DaVita Dallas Portfolio - Plano                  
26 LCM NOV Headquarters     Springing 0 0 Springing Springing 0  
27 LCM Island Security Self Storage     628 0 0 9,270 Springing 0  
28 LCM HD Supply Portfolio     Springing 0 Springing Springing Springing 0  
28.01 LCM Core & Main - Charlotte, NC                  
28.02 LCM HD Supply - Raleigh, NC                  
28.03 LCM Stericycle - Raleigh, NC                  
28.04 LCM HD Supply - Tampa FL                  
28.05 LCM HD Supply - Pearl, MS                  
28.06 LCM ZimaPack HQ - Chesterfield, VA                  
29 LCM 5222 South Drexel     1,313 0 0 9,100 1,500 0  
30 LCM 6723 Van Nuys Boulevard     427 0 854 7,000 6,115 0  
31 LCM Opus Seaway     0 0 0 8,530 2,200 0  
32 LCM Prince Creek Village Center     301 0 1,503 4,000 900 0  

 

A-1-8 

 

 

ANNEX A-1

                                       
        RESERVE CAPS(22)     LARGEST TENANT (3), (23), (24), (25)   2nd LARGEST TENANT (3), (23), (24), (25)
                                       
        CapEx Envir. TI/LC RE Tax Insur. Debt Service Other   Single     Lease       Lease
Loan # Seller(1) Property Name    Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)   Tenant Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration
1 GACC Century Plaza Towers                   No Bank of America 149,508 09/30/29   Manatt Phelps 116,366 04/30/35
2 LCM Los Angeles Leased Fee Portfolio                   No              
2.01 LCM 5901 West Century Boulevard                   No              
2.02 LCM 5959 West Century Boulevard                   No              
2.03 LCM 6151 West Century Boulevard                   No              
2.04 LCM 5933 West Century Boulevard                   No              
2.05 LCM 5940 West 98th Street                   No              
2.06 LCM 9801 Airport Boulevard                   No              
2.07 LCM 6144 West 98th Street                   No              
2.08 LCM 5960 West 98th Street                   No              
3 JPMCB Innovation Park       1,400,000           No AXA Equitable 291,528 11/30/28   Allstate Insurance Company 257,393 12/31/27
4 LCM 12555 & 12655 Jefferson       Various           No              
4.01 LCM 12655 Jefferson                   No WeWork 82,889 08/31/28   AegisMedia Americas, Inc. / Dentsu 17,867 11/30/23
4.02 LCM 12555 Jefferson                   No Providence Health System 35,562 07/31/31   Cardina Real Estate 15,955 09/30/24
5 LCM Hyde Park Multifamily Portfolio                   No              
5.01 LCM 5452-5466 South Ellis Avenue                   No              
5.02 LCM 5339-5345 South Woodlawn Avenue                   No              
5.03 LCM 5335-5345 South Kimbark Avenue                   No              
5.04 LCM 5715-5725 South Kimbark Avenue                   No              
5.05 LCM 5034-5046 South Woodlawn Avenue                   No              
5.06 LCM 1509 East 57th Street                   No              
5.07 LCM 5320-5326 South Drexel Avenue                   No              
5.08 LCM 5237-5245 South Kenwood                   No              
5.09 LCM 5411-5421 South Ellis Avenue                   No              
5.10 LCM 5300-5308 South Hyde Park Boulevard                   No              
5.11 LCM 5234-5244 South Ingleside Avenue                   No              
5.12 LCM 5415 South Woodlawn Avenue                   No              
5.13 LCM 5300-5308 South Greenwood Avenue                   No              
5.14 LCM 5201 South Greenwood Avenue                   No              
5.15 LCM 5401-5409 South Cottage Grove Avenue                   No              
5.16 LCM 5120 South Hyde Park Boulevard                   No              
5.17 LCM 5350-5358 South Maryland Avenue                   No              
5.18 LCM 5400-5406 South Maryland Avenue                   No              
5.19 LCM 5474-5480 South Hyde Park Boulevard                   No              
5.20 LCM 5528-5532 South Everett Avenue                   No              
5.21 LCM 5487-5491 South Hyde Park Boulevard                   No              
5.22 LCM 5400-5408 South Ingleside Avenue                   No              
5.23 LCM 5401-5403 South Woodlawn Avenue                   No              
5.24 LCM 5301-5307 South Maryland Avenue                   No              
5.25 LCM 5355-5361 South Cottage Grove Avenue                   No              
5.26 LCM 1515-1521 East 54th Street                   No              
5.27 LCM 5111-5113 South Kimbark Avenue                   No              
5.28 LCM 5507-5509 South Hyde Park Boulevard                   No              
5.29 LCM 5337 South Hyde Park Boulevard                   No              
5.30 LCM 5202-5210 South Cornell Avenue                   No              
5.31 LCM 5118-5120 South Greenwood Avenue                   No              
5.32 LCM 5335-5337 South Woodlawn Avenue                   No              
5.33 LCM 5524-5526 South Everett Avenue                   No              
5.34 LCM 5401-5405 South Drexel Boulevard                   No              
5.35 LCM 5468-5470 South Hyde Park Boulevard                   No              
5.36 LCM 5218-5220 South Kimbark Avenue                   No              
5.37 LCM 5457-5459 South Blackstone Avenue                   No              
5.38 LCM 5336-5338 South Hyde Park Boulevard                   No              
5.39 LCM 5405-5407 South Woodlawn Avenue                   No              
5.40 LCM 1018 East 54th Street                   No              
5.41 LCM 5128-5132 South Cornell Avenue                   No              
5.42 LCM 5110 South Harper Avenue                   No              
6 JPMCB BJ’s Wholesale Club                   Yes BJ’s Wholesale Club 135,753 09/19/34        
7 LCM Hampton Roads Office Portfolio   4,000,000               Various              
7.01 LCM 510 Independence Parkway                   No United States Coast Guard Community Services Command 27,498 01/31/27   Antech Systems, Inc. 23,581 05/31/23
7.02 LCM 676 Independence Parkway                   No Strayer University, Inc. 25,622 03/31/21   Woolpert, Inc. 11,259 03/31/21
7.03 LCM 700 Independence Parkway                   No General Dynamics Info 46,745 01/31/22   Emprise Corporation 23,501 10/31/23
7.04 LCM 1309 Executive Boulevard                   Yes Cegedim Dendrite 49,870 12/31/20        
7.05 LCM 1317 Executive Boulevard                   No Burns & McDonnell Engineering Company, Inc. 25,625 05/31/30   RRMM Architects, P.C. 24,688 06/30/24
7.06 LCM 200 Golden Oak Court                   No Tidewater Mortgage Services, Inc. 24,289 08/31/22   Novonics Corp 10,950 12/31/23
7.07 LCM 1301 Executive Boulevard                   No Cox Communications Hampton Roads, LLC 26,136 05/31/20   CACI, Inc. 23,884 01/31/21
7.08 LCM 505 Independence Parkway                   No Cdyne 26,902 10/31/20   Honeywell Technology Solutions, Inc. 5,964 01/21/22
7.09 LCM 1313 Executive Boulevard                   Yes Sutherland Global Services Inc. 49,870 09/30/24        
7.10 LCM 208 Golden Oak Court                   No Wells Fargo Advisors, LLC 20,003 06/30/21   Merrill Lynch, Pierce, Fenner & Smith Incorporated 14,693 09/30/22
7.11 LCM 1305 Executive Boulevard                   No Schenker, Inc. 31,709 01/31/21   Precision Spinal Care, Inc. 2,298 03/31/27
7.12 LCM 500 Independence Parkway                   No Children’s Hospital of The King’s Daughters, Inc. 38,213 05/31/26   Chesapeake Ear, Nose & Throat 12,787 12/31/20
7.13 LCM 501 Independence Parkway                   No Antech Systems 9,832 05/31/21   C&F Mortgage 7,332 10/31/21
7.14 LCM 1 Enterprise Parkway                   No Science Systems and Applications Inc. 30,755 05/31/21   Battelle Memorial Institute 4,270 07/31/24
7.15 LCM 1457 Miller Store Road                   No Ultralife Corporation 32,522 04/30/21   Continental Tide Defense Systems, Inc. 16,350 04/30/21
7.16 LCM 2809 South Lynnhaven Road                   No Innovative Systems & Solutions, Inc. 10,840 07/31/20   AGVIQ, LLC 10,625 05/31/24
7.17 LCM 22 Enterprise Parkway                   No Intergraph Corporation 13,000 10/31/20   Mathew Thompson, III, Consulting Engineers, Inc. 9,356 10/31/22
7.18 LCM 521 Butler Farm Road                   Yes Ferguson Enterprises, Inc. 44,651 03/31/21        
7.19 LCM 21 Enterprise Parkway                   No United States of America (Air National Guard) 9,950 04/30/23   Intelligent Software Solutions USA, LLC 8,823 09/30/20
7.20 LCM 484 Viking Drive                   No Brock & Scott, PLLC 5,572 12/31/21   Morgan-Marrow Company 2,902 03/31/22
7.21 LCM 629 Phoenix Drive                   No Precision Measurements, Inc. 6,904 01/31/22   Eliza Hope Foundation 5,766 08/31/23
7.22 LCM 5 Manhattan Square                   Yes Jacobs Technology, Inc. 17,068 02/29/24        
8 LCM Colorado Square   175,000               No Colorado Interstate Gas 141,531 06/30/33   Vladimir Jones 11,364 08/31/27
9 JPMCB Sunset North   445,499   928,122           No Intellectual Ventures 152,633 05/31/25   ArenaNet 96,839 05/31/29
10 JPMCB Jersey City Group 2   50,250               No              
10.01 JPMCB 126, 130 & 134 Corbin Avenue                   No              
10.02 JPMCB 500 Baldwin Avenue                   No              
10.03 JPMCB 1062 West Side Avenue                   No              
10.04 JPMCB 38 & 42 Broadway                   No              
10.05 JPMCB 384 Baldwin Avenue                   No              
10.06 JPMCB 943 Pavonia Avenue                   No              
10.07 JPMCB 863 Pavonia Avenue                   No              
10.08 JPMCB 429 Hoboken Avenue                   No              
11 LCM Belvedere Place   104,544               No WeWork 46,116 12/31/30   Redwood Trust, Inc. 21,370 05/31/28
12 LCM Union Heights                   No Green River Capital LLC and Red Bell Real Estate, LLC 33,280 08/31/24   Zions Bank, N.A. 28,546 03/31/21
13 LCM The Residence Inn by Marriott South Beach                   No              
14 LCM Brooklyn Renaissance Plaza   216,612   1,299,672           No USA GSA - Secret Service 89,030 10/31/23   NYC Department of Education 64,340 10/31/33
15 LCM 8571 Rivers Avenue                   Yes T-Mobile PCS Holdings LLC 173,582 07/31/30        
16 JPMCB Grand Canal Shoppes   386,928   2,321,544           No The Venetian Casino Resort 81,105 05/31/29   Tao Nightclub 49,441 01/31/25
17 JPMCB 600 & 620 National Avenue   75,532               Yes Google 151,064 05/31/29        
18 JPMCB Tysons Tower   1,000,000   1,321,825           No Intelsat Global Service Corporation 212,572 07/31/29   Deloitte, LLP 94,378 08/31/27
19 JPMCB Guardian Self Storage - Boulder   28,944               No              
20 JPMCB Hilton Cincinnati Netherland Plaza               Seasonality Reserve: 1,000,000   No              
21 LCM Plaza at the Border       294,100           No Ross Dress for Less 27,500 01/31/23   TJ Maxx 24,500 10/31/22
22 LCM Prospect Park                   No Moss Adams 21,852 08/31/28   Vitek Real Estate 19,716 11/30/24
23 LCM The Sutherland                   No              
24 LCM Richmond City Center   45,000               No Kroger 30,000 09/30/23   Walgreens 14,000 10/31/22
25 LCM KB Dallas DaVita Portfolio                   Various              
25.01 LCM KB DaVita Dallas Portfolio - Lewisville                   No Renal Center of Lewisville, LLC 12,582 03/31/34   North Texas Kidney Disease Associates, P.A. 7,618 02/28/34
25.02 LCM KB DaVita Dallas Portfolio - Fort Worth                   Yes Texas Renal Ventures, L.L.L.P. 13,131 03/31/34        
25.03 LCM KB DaVita Dallas Portfolio - Flower Mound                   Yes Renal Center of Flower Mound, LLC 8,000 03/31/34        
25.04 LCM KB DaVita Dallas Portfolio - Plano                   Yes Renal Center of Plano, LLC 8,366 03/31/34        
26 LCM NOV Headquarters                   Yes National Oilwell Varco, Inc. 337,019 11/30/37        
27 LCM Island Security Self Storage                   No              
28 LCM HD Supply Portfolio   138,285   553,140           Yes              
28.01 LCM Core & Main - Charlotte, NC                   Yes Core & Main LP 39,954 04/30/24        
28.02 LCM HD Supply - Raleigh, NC                   Yes HD Supply Construction Supply, Ltd. 37,924 04/30/24        
28.03 LCM Stericycle - Raleigh, NC                   Yes Stericycle, Inc. 25,273 04/30/24        
28.04 LCM HD Supply - Tampa FL                   Yes HD Supply Construction Supply, Ltd. 37,873 04/30/24        
28.05 LCM HD Supply - Pearl, MS                   Yes Hajoca Corporation 30,156 04/30/21        
28.06 LCM ZimaPack HQ - Chesterfield, VA                   Yes ZimaPack, LLC 13,200 07/31/25        
29 LCM 5222 South Drexel                   No              
30 LCM 6723 Van Nuys Boulevard                   Yes Van Nuys Fitness LLC 20,500 12/31/31        
31 LCM Opus Seaway                   No Cadence Aerospace 48,757 12/31/23   Givon USA 26,524 02/29/24
32 LCM Prince Creek Village Center                   No Tidelands Health 5,087 12/14/24   Nail Care Spa 2,100 07/17/22

 

A-1-9 

 

 

ANNEX A-1

                                     
        3rd LARGEST TENANT (3), (23), (24), (25)   4th LARGEST TENANT (3), (23), (24), (25)   5th LARGEST TENANT (3), (23), (24), (25)        
                                     
            Lease       Lease       Lease   Loan   Lockbox
Loan # Seller(1) Property Name   3rd Largest Tenant Unit Size Expiration   4th Largest Tenant Unit Size Expiration   5th Largest Tenant Unit Size Expiration   Purpose Principal / Carveout Guarantor(26)  (Y/N)
1 GACC Century Plaza Towers   JPMorgan 97,726 08/31/21   Kirkland & Ellis 85,664 12/31/34   Greenberg Glusker 83,199 02/28/35   Refinance SPF JVP LLC; Luminance Acquisition Venture LLC Yes
2 LCM Los Angeles Leased Fee Portfolio                           Refinance Paul Alanis, Cofinance, Inc. Yes
2.01 LCM 5901 West Century Boulevard                                
2.02 LCM 5959 West Century Boulevard                                
2.03 LCM 6151 West Century Boulevard                                
2.04 LCM 5933 West Century Boulevard                                
2.05 LCM 5940 West 98th Street                                
2.06 LCM 9801 Airport Boulevard                                
2.07 LCM 6144 West 98th Street                                
2.08 LCM 5960 West 98th Street                                
3 JPMCB Innovation Park   Classic Graphics 238,744 01/31/26   Alight Solutions LLC 216,377 11/30/25   Wells Fargo Bank 196,613 03/31/25   Acquisition Aleph Investment Properties (US), LLLP, Aleph Investment Properties, LLLP Yes
4 LCM 12555 & 12655 Jefferson                           Refinance Simon Mani, Daniel Mani Yes
4.01 LCM 12655 Jefferson                                
4.02 LCM 12555 Jefferson   Starkey Laboratories 11,595 08/31/20   KTGY Group 8,407 01/14/20   Campus Explorer 6,017 04/30/21        
5 LCM Hyde Park Multifamily Portfolio                           Refinance Lyrical-Antheus Realty Partners II, L.P. Yes
5.01 LCM 5452-5466 South Ellis Avenue                                
5.02 LCM 5339-5345 South Woodlawn Avenue                                
5.03 LCM 5335-5345 South Kimbark Avenue                                
5.04 LCM 5715-5725 South Kimbark Avenue                                
5.05 LCM 5034-5046 South Woodlawn Avenue                                
5.06 LCM 1509 East 57th Street                                
5.07 LCM 5320-5326 South Drexel Avenue                                
5.08 LCM 5237-5245 South Kenwood                                
5.09 LCM 5411-5421 South Ellis Avenue                                
5.10 LCM 5300-5308 South Hyde Park Boulevard                                
5.11 LCM 5234-5244 South Ingleside Avenue                                
5.12 LCM 5415 South Woodlawn Avenue                                
5.13 LCM 5300-5308 South Greenwood Avenue                                
5.14 LCM 5201 South Greenwood Avenue                                
5.15 LCM 5401-5409 South Cottage Grove Avenue                                
5.16 LCM 5120 South Hyde Park Boulevard                                
5.17 LCM 5350-5358 South Maryland Avenue                                
5.18 LCM 5400-5406 South Maryland Avenue                                
5.19 LCM 5474-5480 South Hyde Park Boulevard                                
5.20 LCM 5528-5532 South Everett Avenue                                
5.21 LCM 5487-5491 South Hyde Park Boulevard                                
5.22 LCM 5400-5408 South Ingleside Avenue                                
5.23 LCM 5401-5403 South Woodlawn Avenue                                
5.24 LCM 5301-5307 South Maryland Avenue                                
5.25 LCM 5355-5361 South Cottage Grove Avenue                                
5.26 LCM 1515-1521 East 54th Street                                
5.27 LCM 5111-5113 South Kimbark Avenue                                
5.28 LCM 5507-5509 South Hyde Park Boulevard                                
5.29 LCM 5337 South Hyde Park Boulevard                                
5.30 LCM 5202-5210 South Cornell Avenue                                
5.31 LCM 5118-5120 South Greenwood Avenue                                
5.32 LCM 5335-5337 South Woodlawn Avenue                                
5.33 LCM 5524-5526 South Everett Avenue                                
5.34 LCM 5401-5405 South Drexel Boulevard                                
5.35 LCM 5468-5470 South Hyde Park Boulevard                                
5.36 LCM 5218-5220 South Kimbark Avenue                                
5.37 LCM 5457-5459 South Blackstone Avenue                                
5.38 LCM 5336-5338 South Hyde Park Boulevard                                
5.39 LCM 5405-5407 South Woodlawn Avenue                                
5.40 LCM 1018 East 54th Street                                
5.41 LCM 5128-5132 South Cornell Avenue                                
5.42 LCM 5110 South Harper Avenue                                
6 JPMCB BJ’s Wholesale Club                           Acquisition LHL Holdings, L.P. Yes
7 LCM Hampton Roads Office Portfolio                           Acquisition Lawrence Heller Yes
7.01 LCM 510 Independence Parkway   Dollar Tree Management, Inc. 23,424 MTM   Verizon Wireless 12,258 10/31/21                
7.02 LCM 676 Independence Parkway   City of Chesapeake 7,739 10/31/22   McDonough Bolyard Peck 7,289 01/31/21   Centrotrade 5,874 01/31/23        
7.03 LCM 700 Independence Parkway   Consumer Portfolio Services 21,705 08/31/25   Distinct Sales & Marketing 3,125 07/31/22                
7.04 LCM 1309 Executive Boulevard                                
7.05 LCM 1317 Executive Boulevard   Gannet Satellite Information Network, Inc. 7,580 11/30/24   Adtalem Global Education Inc. 6,263 08/31/23   The Whiting-Turner Contracting Company 5,081 12/31/25        
7.06 LCM 200 Golden Oak Court   Ironclad Technology Services LLC 9,850 05/31/22   Orion ICS, LLC 7,179 03/31/23   UPS Supply Chain Solutions, Inc. 2,457 03/31/20        
7.07 LCM 1301 Executive Boulevard                                
7.08 LCM 505 Independence Parkway   ReavesColey PLLC 5,718 06/30/21   Wooten Law 4,608 06/30/23   Allstate Insurance Company 3,545 01/31/23        
7.09 LCM 1313 Executive Boulevard                                
7.10 LCM 208 Golden Oak Court   Sentara Healthcare 7,942 12/31/21   J.G. Wentworth Home Lending, LLC 3,981 03/31/23   People’s Home Equity, Inc. 2,722 09/30/23        
7.11 LCM 1305 Executive Boulevard   LinQuest Corporation 2,116 04/30/20   Howroyd-Wright Employment Agency, Inc. 2,101 08/31/23   Allstate Insurance Company 1,611 12/31/20        
7.12 LCM 500 Independence Parkway                                
7.13 LCM 501 Independence Parkway   Apogee Solutions 4,425 01/31/20   Home Bancshares, Inc. 4,247 01/31/24   Fulton Bank, National Association 4,239 03/31/23        
7.14 LCM 1 Enterprise Parkway   Amedisys Home Health of Virginia, LLC 3,146 04/30/23   Triple Canopy, Inc. 1,980 08/31/21   Innovative Vision Technologies, Inc. 696 04/30/20        
7.15 LCM 1457 Miller Store Road   Rexel USA, Inc. 8,262 08/31/20   U.S. Remodelers, Inc. 8,058 10/31/21                
7.16 LCM 2809 South Lynnhaven Road   Pond & Company 6,086 12/31/22   Mclean Mortgage Corporation 4,323 11/30/20   Liberty Title & Escrow Company, LLC 2,991 07/31/21        
7.17 LCM 22 Enterprise Parkway   Homeland Security Solutions, Inc. 8,156 11/30/20   York Services Holding Corp. 5,861 09/30/24   Whitney, Bradley & Brown, Inc. 3,604 05/31/20        
7.18 LCM 521 Butler Farm Road                                
7.19 LCM 21 Enterprise Parkway   Science and Technology Corporation 6,577 11/30/21   Analytical Mechanics Associates, Inc. 6,219 08/31/24   Northrop Grumman Systems 5,717 11/30/21        
7.20 LCM 484 Viking Drive   Karda Systems, LLC 2,324 10/31/21   KH Family Enterprises, Inc. 2,293 09/30/20   PSI Services LLC 1,142 12/31/23        
7.21 LCM 629 Phoenix Drive   Center for Autism and Related Disorders, LLC 4,070 01/31/23   Caliber Home Loans, Inc. 4,026 01/31/22   Hubba Real Estate Services, Inc. 3,783 09/30/23        
7.22 LCM 5 Manhattan Square                                
8 LCM Colorado Square   HighJump Software 11,000 06/30/26   Welkin Sciences, LLC 9,196 07/31/22   Exigo 7,441 09/30/22   Refinance Unico Investment Group LLC Yes
9 JPMCB Sunset North   WeWork 78,303 12/31/31   Farmers 61,327 05/31/29   GM Cruise 32,331 11/30/26   Acquisition Kennedy-Wilson Holdings, Inc. Yes
10 JPMCB Jersey City Group 2                           Refinance Joseph Ehrman, Barry Schreiber Yes
10.01 JPMCB 126, 130 & 134 Corbin Avenue                                
10.02 JPMCB 500 Baldwin Avenue                                
10.03 JPMCB 1062 West Side Avenue                                
10.04 JPMCB 38 & 42 Broadway                                
10.05 JPMCB 384 Baldwin Avenue                                
10.06 JPMCB 943 Pavonia Avenue                                
10.07 JPMCB 863 Pavonia Avenue                                
10.08 JPMCB 429 Hoboken Avenue                                
11 LCM Belvedere Place   Merrill Lynch 18,450 06/30/22   UBS 7,107 03/31/27   RW Baird 4,195 10/31/24   Acquisition Mark R. Hamilton, Anthony O. Zanze, Kurt E. Houtkooper, David P. Messing Yes
12 LCM Union Heights   Performance Matters LLC 16,160 11/30/21   Coldwell Banker Residential 13,987 10/31/23   Veritas Funding LLC 13,016 05/31/23   Refinance Ronald A. Raddon Yes
13 LCM The Residence Inn by Marriott South Beach                           Refinance Richard Finvarb, Ronald Finvarb Yes
14 LCM Brooklyn Renaissance Plaza   United Federation of Teachers 44,945 06/30/29   NYC Department of Citywide Administration 21,625 04/30/21   Motorola Solutions Inc. 9,975 01/31/22   Refinance Joshua L. Muss Yes
15 LCM 8571 Rivers Avenue                           Refinance G. Steele Dewey IV, Steven J. Townley, Randolph W. Green, John Kneisel Yes
16 JPMCB Grand Canal Shoppes   Madame ’Tussaud Las Vegas 28,235 07/31/24   Regis Galerie 28,099 05/31/25   Grand Lux Café 19,100 12/31/29   Refinance BPR Nimbus LLC Yes
17 JPMCB 600 & 620 National Avenue                           Acquisition Brett Michael Lipman, Farshid Steve Shokouhi Yes
18 JPMCB Tysons Tower   Splunk Inc 57,521 05/31/22   Morgan Franklin 28,553 02/28/27   Reed Smith LLP 28,553 07/31/29   Recapitalization NAP Yes
19 JPMCB Guardian Self Storage - Boulder                           Refinance Steven H. Cohen Yes
20 JPMCB Hilton Cincinnati Netherland Plaza                           Refinance Greg A. Power Yes
21 LCM Plaza at the Border   Fashion Q 10,036 11/30/22   Ulta 10,035 11/30/22   Big 5 Sporting Goods 9,811 01/31/26   Acquisition Wayne Cheng Yes
22 LCM Prospect Park   Kleinfelder, Inc. 17,791 02/28/23   Bank of America 15,018 01/31/21   QuoteWizrd 14,208 05/31/24   Acquisition Rohit Kumar Yes
23 LCM The Sutherland                           Refinance LARP III-Blue Holdings, LLC Yes
24 LCM Richmond City Center   HyperCrew 6,595 01/31/22   Auto Zone 5,850 12/01/22   T-Mobile Mobile One 3,500 04/30/21   Refinance Newton Tran Yes
25 LCM KB Dallas DaVita Portfolio                           Acquisition Jeff Pori Yes
25.01 LCM KB DaVita Dallas Portfolio - Lewisville                                
25.02 LCM KB DaVita Dallas Portfolio - Fort Worth                                
25.03 LCM KB DaVita Dallas Portfolio - Flower Mound                                
25.04 LCM KB DaVita Dallas Portfolio - Plano                                
26 LCM NOV Headquarters                           Acquisition Franklin B. Mandel Yes
27 LCM Island Security Self Storage                           Refinance Armand William Tiberio, Spencer Hulme Hurst, Christopher J. Gurdjian, Jeffrey Miller Yes
28 LCM HD Supply Portfolio                           Refinance Craig J. Bernstein Yes
28.01 LCM Core & Main - Charlotte, NC                                
28.02 LCM HD Supply - Raleigh, NC                                
28.03 LCM Stericycle - Raleigh, NC                                
28.04 LCM HD Supply - Tampa FL                                
28.05 LCM HD Supply - Pearl, MS                                
28.06 LCM ZimaPack HQ - Chesterfield, VA                                
29 LCM 5222 South Drexel                           Refinance LARP III-Blue Holdings, LLC Yes
30 LCM 6723 Van Nuys Boulevard                           Acquisition Thomas Bell Yes
31 LCM Opus Seaway   Safran Electrical 23,941 08/31/21                   Refinance Jeffrey Lavelle Yes
32 LCM Prince Creek Village Center   Professional Rehab Services 1,471 10/01/21   Bagel Factory 1,435 11/15/22   Wellness for Life 1,400 06/09/22   Acquisition MHCommercial Real Estate Fund, LLC Yes

 

A-1-10 

 

 

ANNEX A-1

                                           
          Pari Passu Debt   Additional Debt(24)   Total Debt  
            Pari Passu Pari Passu Pari Passu Total Cut-off         Additional       Total Debt   Total Debt  
      Lockbox Cash Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari   Addit Debt Addit Debt Additional Debt Cut off Additional Debt   Total Debt  UW NCF Total Debt  UW NOI  
Loan # Seller(1) Property Name  Type(27) Management(27) (Y/N)  (Y/N)(28) Cut-Off Balance Cut-Off Balance Passu Debt   Permitted (Y/N)  Exist (Y/N)(29) Debt Type(s) Date Balance Interest Rate    Cut-off Balance  DSCR Current LTV %  Debt Yield %  
1 GACC Century Plaza Towers Hard Springing Yes No 62,500,000 837,500,000 900,000,000   Yes Yes Subordinate Debt (300,000,000) / Permitted Mezzanine 300,000,000 3.00450   1,200,000,000 3.07 52.1% 10.1%  
2 LCM Los Angeles Leased Fee Portfolio Hard Springing Yes Yes 61,000,000 24,000,000 85,000,000   No No NAP NAP NAP   85,000,000 1.75 63.0% 6.2%  
2.01 LCM 5901 West Century Boulevard                               1.75 63.0% 6.2%  
2.02 LCM 5959 West Century Boulevard                               1.75 63.0% 6.2%  
2.03 LCM 6151 West Century Boulevard                               1.75 63.0% 6.2%  
2.04 LCM 5933 West Century Boulevard                               1.75 63.0% 6.2%  
2.05 LCM 5940 West 98th Street                               1.75 63.0% 6.2%  
2.06 LCM 9801 Airport Boulevard                               1.75 63.0% 6.2%  
2.07 LCM 6144 West 98th Street                               1.75 63.0% 6.2%  
2.08 LCM 5960 West 98th Street                               1.75 63.0% 6.2%  
3 JPMCB Innovation Park Hard Springing Yes No 55,000,000 127,250,000 182,250,000   Yes No Permitted Mezz NAP NAP   182,250,000 2.96 68.8% 11.6%  
4 LCM 12555 & 12655 Jefferson Soft Springing Yes Yes 54,000,000 57,000,000 111,000,000   No No NAP NAP NAP   111,000,000 1.80 59.5% 7.6%  
4.01 LCM 12655 Jefferson                               1.80 59.5% 7.6%  
4.02 LCM 12555 Jefferson                               1.80 59.5% 7.6%  
5 LCM Hyde Park Multifamily Portfolio Springing Springing Yes No 46,750,000 60,000,000 106,750,000   No Yes Mezzanine Loan 15,250,000 7.49000   122,000,000 1.48 69.2% 7.6%  
5.01 LCM 5452-5466 South Ellis Avenue                               1.48 69.2% 7.6%  
5.02 LCM 5339-5345 South Woodlawn Avenue                               1.48 69.2% 7.6%  
5.03 LCM 5335-5345 South Kimbark Avenue                               1.48 69.2% 7.6%  
5.04 LCM 5715-5725 South Kimbark Avenue                               1.48 69.2% 7.6%  
5.05 LCM 5034-5046 South Woodlawn Avenue                               1.48 69.2% 7.6%  
5.06 LCM 1509 East 57th Street                               1.48 69.2% 7.6%  
5.07 LCM 5320-5326 South Drexel Avenue                               1.48 69.2% 7.6%  
5.08 LCM 5237-5245 South Kenwood                               1.48 69.2% 7.6%  
5.09 LCM 5411-5421 South Ellis Avenue                               1.48 69.2% 7.6%  
5.10 LCM 5300-5308 South Hyde Park Boulevard                               1.48 69.2% 7.6%  
5.11 LCM 5234-5244 South Ingleside Avenue                               1.48 69.2% 7.6%  
5.12 LCM 5415 South Woodlawn Avenue                               1.48 69.2% 7.6%  
5.13 LCM 5300-5308 South Greenwood Avenue                               1.48 69.2% 7.6%  
5.14 LCM 5201 South Greenwood Avenue                               1.48 69.2% 7.6%  
5.15 LCM 5401-5409 South Cottage Grove Avenue                               1.48 69.2% 7.6%  
5.16 LCM 5120 South Hyde Park Boulevard                               1.48 69.2% 7.6%  
5.17 LCM 5350-5358 South Maryland Avenue                               1.48 69.2% 7.6%  
5.18 LCM 5400-5406 South Maryland Avenue                               1.48 69.2% 7.6%  
5.19 LCM 5474-5480 South Hyde Park Boulevard                               1.48 69.2% 7.6%  
5.20 LCM 5528-5532 South Everett Avenue                               1.48 69.2% 7.6%  
5.21 LCM 5487-5491 South Hyde Park Boulevard                               1.48 69.2% 7.6%  
5.22 LCM 5400-5408 South Ingleside Avenue                               1.48 69.2% 7.6%  
5.23 LCM 5401-5403 South Woodlawn Avenue                               1.48 69.2% 7.6%  
5.24 LCM 5301-5307 South Maryland Avenue                               1.48 69.2% 7.6%  
5.25 LCM 5355-5361 South Cottage Grove Avenue                               1.48 69.2% 7.6%  
5.26 LCM 1515-1521 East 54th Street                               1.48 69.2% 7.6%  
5.27 LCM 5111-5113 South Kimbark Avenue                               1.48 69.2% 7.6%  
5.28 LCM 5507-5509 South Hyde Park Boulevard                               1.48 69.2% 7.6%  
5.29 LCM 5337 South Hyde Park Boulevard                               1.48 69.2% 7.6%  
5.30 LCM 5202-5210 South Cornell Avenue                               1.48 69.2% 7.6%  
5.31 LCM 5118-5120 South Greenwood Avenue                               1.48 69.2% 7.6%  
5.32 LCM 5335-5337 South Woodlawn Avenue                               1.48 69.2% 7.6%  
5.33 LCM 5524-5526 South Everett Avenue                               1.48 69.2% 7.6%  
5.34 LCM 5401-5405 South Drexel Boulevard                               1.48 69.2% 7.6%  
5.35 LCM 5468-5470 South Hyde Park Boulevard                               1.48 69.2% 7.6%  
5.36 LCM 5218-5220 South Kimbark Avenue                               1.48 69.2% 7.6%  
5.37 LCM 5457-5459 South Blackstone Avenue                               1.48 69.2% 7.6%  
5.38 LCM 5336-5338 South Hyde Park Boulevard                               1.48 69.2% 7.6%  
5.39 LCM 5405-5407 South Woodlawn Avenue                               1.48 69.2% 7.6%  
5.40 LCM 1018 East 54th Street                               1.48 69.2% 7.6%  
5.41 LCM 5128-5132 South Cornell Avenue                               1.48 69.2% 7.6%  
5.42 LCM 5110 South Harper Avenue                               1.48 69.2% 7.6%  
6 JPMCB BJ’s Wholesale Club Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
7 LCM Hampton Roads Office Portfolio Hard In Place Yes No 39,723,151 92,356,327 132,079,478   No Yes Mezzanine Loan 19,861,576 7.97750   151,941,054 1.16 82.0% 9.4%  
7.01 LCM 510 Independence Parkway                               1.16 82.0% 9.4%  
7.02 LCM 676 Independence Parkway                               1.16 82.0% 9.4%  
7.03 LCM 700 Independence Parkway                               1.16 82.0% 9.4%  
7.04 LCM 1309 Executive Boulevard                               1.16 82.0% 9.4%  
7.05 LCM 1317 Executive Boulevard                               1.16 82.0% 9.4%  
7.06 LCM 200 Golden Oak Court                               1.16 82.0% 9.4%  
7.07 LCM 1301 Executive Boulevard                               1.16 82.0% 9.4%  
7.08 LCM 505 Independence Parkway                               1.16 82.0% 9.4%  
7.09 LCM 1313 Executive Boulevard                               1.16 82.0% 9.4%  
7.10 LCM 208 Golden Oak Court                               1.16 82.0% 9.4%  
7.11 LCM 1305 Executive Boulevard                               1.16 82.0% 9.4%  
7.12 LCM 500 Independence Parkway                               1.16 82.0% 9.4%  
7.13 LCM 501 Independence Parkway                               1.16 82.0% 9.4%  
7.14 LCM 1 Enterprise Parkway                               1.16 82.0% 9.4%  
7.15 LCM 1457 Miller Store Road                               1.16 82.0% 9.4%  
7.16 LCM 2809 South Lynnhaven Road                               1.16 82.0% 9.4%  
7.17 LCM 22 Enterprise Parkway                               1.16 82.0% 9.4%  
7.18 LCM 521 Butler Farm Road                               1.16 82.0% 9.4%  
7.19 LCM 21 Enterprise Parkway                               1.16 82.0% 9.4%  
7.20 LCM 484 Viking Drive                               1.16 82.0% 9.4%  
7.21 LCM 629 Phoenix Drive                               1.16 82.0% 9.4%  
7.22 LCM 5 Manhattan Square                               1.16 82.0% 9.4%  
8 LCM Colorado Square Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
9 JPMCB Sunset North Hard Springing Yes No 35,000,000 115,000,000 150,000,000   No No NAP NAP NAP   150,000,000 2.63 66.1% 9.1%  
10 JPMCB Jersey City Group 2 Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
10.01 JPMCB 126, 130 & 134 Corbin Avenue                               NAP NAP NAP  
10.02 JPMCB 500 Baldwin Avenue                               NAP NAP NAP  
10.03 JPMCB 1062 West Side Avenue                               NAP NAP NAP  
10.04 JPMCB 38 & 42 Broadway                               NAP NAP NAP  
10.05 JPMCB 384 Baldwin Avenue                               NAP NAP NAP  
10.06 JPMCB 943 Pavonia Avenue                               NAP NAP NAP  
10.07 JPMCB 863 Pavonia Avenue                               NAP NAP NAP  
10.08 JPMCB 429 Hoboken Avenue                               NAP NAP NAP  
11 LCM Belvedere Place Hard Springing Yes Yes 32,750,000 11,250,000 44,000,000   No No NAP NAP NAP   44,000,000 2.62 62.0% 10.4%  
12 LCM Union Heights Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
13 LCM The Residence Inn by Marriott South Beach Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
14 LCM Brooklyn Renaissance Plaza Hard In Place Yes No 24,808,910 64,503,166 89,312,076   No No NAP NAP NAP   89,312,076 1.43 48.3% 9.0%  
15 LCM 8571 Rivers Avenue Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
16 JPMCB Grand Canal Shoppes Hard Springing Yes No 20,000,000 740,000,000 760,000,000   No Yes Subordinate Debt 215,000,000 6.25000   975,000,000 1.67 59.5% 7.5%  
17 JPMCB 600 & 620 National Avenue Hard Springing Yes No 20,000,000 117,900,000 137,900,000   No No NAP NAP NAP   137,900,000 1.93 70.0% 7.2%  
18 JPMCB Tysons Tower Hard Springing Yes No 20,000,000 170,000,000 190,000,000   No No NAP NAP NAP   190,000,000 3.07 52.1% 11.0%  
19 JPMCB Guardian Self Storage - Boulder Springing Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
20 JPMCB Hilton Cincinnati Netherland Plaza Hard In Place Yes No 17,000,000 55,500,000 72,500,000   No No NAP NAP NAP   72,500,000 1.62 68.7% 10.9%  
21 LCM Plaza at the Border Soft Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
22 LCM Prospect Park Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
23 LCM The Sutherland Soft Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
24 LCM Richmond City Center Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
25 LCM KB Dallas DaVita Portfolio Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
25.01 LCM KB DaVita Dallas Portfolio - Lewisville                               NAP NAP NAP  
25.02 LCM KB DaVita Dallas Portfolio - Fort Worth                               NAP NAP NAP  
25.03 LCM KB DaVita Dallas Portfolio - Flower Mound                               NAP NAP NAP  
25.04 LCM KB DaVita Dallas Portfolio - Plano                               NAP NAP NAP  
26 LCM NOV Headquarters Hard Springing Yes No 9,200,000 30,000,000 39,200,000   No No NAP NAP NAP   39,200,000 1.71 68.8% 8.2%  
27 LCM Island Security Self Storage Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
28 LCM HD Supply Portfolio Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
28.01 LCM Core & Main - Charlotte, NC                               NAP NAP NAP  
28.02 LCM HD Supply - Raleigh, NC                               NAP NAP NAP  
28.03 LCM Stericycle - Raleigh, NC                               NAP NAP NAP  
28.04 LCM HD Supply - Tampa FL                               NAP NAP NAP  
28.05 LCM HD Supply - Pearl, MS                               NAP NAP NAP  
28.06 LCM ZimaPack HQ - Chesterfield, VA                               NAP NAP NAP  
29 LCM 5222 South Drexel Soft Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
30 LCM 6723 Van Nuys Boulevard Hard In Place No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
31 LCM Opus Seaway Hard Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  
32 LCM Prince Creek Village Center Soft Springing No NAP NAP NAP NAP   No No NAP NAP NAP   NAP NAP NAP NAP  

 

A-1-11 

 

 

ANNEX A-1

                                                   
          Total Debt   HOTEL OPERATING STATISTICS  
            Total Debt   Total Debt                                  
      Additional Debt   Total Debt  UW NCF Total Debt  UW NOI   2016 2016 2016 2017 2017 2017 2018 2017 2018 Most Recent Most Recent Most Recent UW UW UW  
Loan # Seller(1) Property Name Interest Rate    Cut-off Balance  DSCR Current LTV %  Debt Yield %    Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
1 GACC Century Plaza Towers 3.00450   1,200,000,000 3.07 52.1% 10.1%                                 1
2 LCM Los Angeles Leased Fee Portfolio NAP   85,000,000 1.75 63.0% 6.2%                                 2
2.01 LCM 5901 West Century Boulevard       1.75 63.0% 6.2%                                 2.01
2.02 LCM 5959 West Century Boulevard       1.75 63.0% 6.2%                                 2.02
2.03 LCM 6151 West Century Boulevard       1.75 63.0% 6.2%                                 2.03
2.04 LCM 5933 West Century Boulevard       1.75 63.0% 6.2%                                 2.04
2.05 LCM 5940 West 98th Street       1.75 63.0% 6.2%                                 2.05
2.06 LCM 9801 Airport Boulevard       1.75 63.0% 6.2%                                 2.06
2.07 LCM 6144 West 98th Street       1.75 63.0% 6.2%                                 2.07
2.08 LCM 5960 West 98th Street       1.75 63.0% 6.2%                                 2.08
3 JPMCB Innovation Park NAP   182,250,000 2.96 68.8% 11.6%                                 3
4 LCM 12555 & 12655 Jefferson NAP   111,000,000 1.80 59.5% 7.6%                                 4
4.01 LCM 12655 Jefferson       1.80 59.5% 7.6%                                 4.01
4.02 LCM 12555 Jefferson       1.80 59.5% 7.6%                                 4.02
5 LCM Hyde Park Multifamily Portfolio 7.49000   122,000,000 1.48 69.2% 7.6%                                 5
5.01 LCM 5452-5466 South Ellis Avenue       1.48 69.2% 7.6%                                 5.01
5.02 LCM 5339-5345 South Woodlawn Avenue       1.48 69.2% 7.6%                                 5.02
5.03 LCM 5335-5345 South Kimbark Avenue       1.48 69.2% 7.6%                                 5.03
5.04 LCM 5715-5725 South Kimbark Avenue       1.48 69.2% 7.6%                                 5.04
5.05 LCM 5034-5046 South Woodlawn Avenue       1.48 69.2% 7.6%                                 5.05
5.06 LCM 1509 East 57th Street       1.48 69.2% 7.6%                                 5.06
5.07 LCM 5320-5326 South Drexel Avenue       1.48 69.2% 7.6%                                 5.07
5.08 LCM 5237-5245 South Kenwood       1.48 69.2% 7.6%                                 5.08
5.09 LCM 5411-5421 South Ellis Avenue       1.48 69.2% 7.6%                                 5.09
5.10 LCM 5300-5308 South Hyde Park Boulevard       1.48 69.2% 7.6%                                 5.10
5.11 LCM 5234-5244 South Ingleside Avenue       1.48 69.2% 7.6%                                 5.11
5.12 LCM 5415 South Woodlawn Avenue       1.48 69.2% 7.6%                                 5.12
5.13 LCM 5300-5308 South Greenwood Avenue       1.48 69.2% 7.6%                                 5.13
5.14 LCM 5201 South Greenwood Avenue       1.48 69.2% 7.6%                                 5.14
5.15 LCM 5401-5409 South Cottage Grove Avenue       1.48 69.2% 7.6%                                 5.15
5.16 LCM 5120 South Hyde Park Boulevard       1.48 69.2% 7.6%                                 5.16
5.17 LCM 5350-5358 South Maryland Avenue       1.48 69.2% 7.6%                                 5.17
5.18 LCM 5400-5406 South Maryland Avenue       1.48 69.2% 7.6%                                 5.18
5.19 LCM 5474-5480 South Hyde Park Boulevard       1.48 69.2% 7.6%                                 5.19
5.20 LCM 5528-5532 South Everett Avenue       1.48 69.2% 7.6%                                 5.20
5.21 LCM 5487-5491 South Hyde Park Boulevard       1.48 69.2% 7.6%                                 5.21
5.22 LCM 5400-5408 South Ingleside Avenue       1.48 69.2% 7.6%                                 5.22
5.23 LCM 5401-5403 South Woodlawn Avenue       1.48 69.2% 7.6%                                 5.23
5.24 LCM 5301-5307 South Maryland Avenue       1.48 69.2% 7.6%                                 5.24
5.25 LCM 5355-5361 South Cottage Grove Avenue       1.48 69.2% 7.6%                                 5.25
5.26 LCM 1515-1521 East 54th Street       1.48 69.2% 7.6%                                 5.26
5.27 LCM 5111-5113 South Kimbark Avenue       1.48 69.2% 7.6%                                 5.27
5.28 LCM 5507-5509 South Hyde Park Boulevard       1.48 69.2% 7.6%                                 5.28
5.29 LCM 5337 South Hyde Park Boulevard       1.48 69.2% 7.6%                                 5.29
5.30 LCM 5202-5210 South Cornell Avenue       1.48 69.2% 7.6%                                 5.3
5.31 LCM 5118-5120 South Greenwood Avenue       1.48 69.2% 7.6%                                 5.31
5.32 LCM 5335-5337 South Woodlawn Avenue       1.48 69.2% 7.6%                                 5.32
5.33 LCM 5524-5526 South Everett Avenue       1.48 69.2% 7.6%                                 5.33
5.34 LCM 5401-5405 South Drexel Boulevard       1.48 69.2% 7.6%                                 5.34
5.35 LCM 5468-5470 South Hyde Park Boulevard       1.48 69.2% 7.6%                                 5.35
5.36 LCM 5218-5220 South Kimbark Avenue       1.48 69.2% 7.6%                                 5.36
5.37 LCM 5457-5459 South Blackstone Avenue       1.48 69.2% 7.6%                                 5.37
5.38 LCM 5336-5338 South Hyde Park Boulevard       1.48 69.2% 7.6%                                 5.38
5.39 LCM 5405-5407 South Woodlawn Avenue       1.48 69.2% 7.6%                                 5.39
5.40 LCM 1018 East 54th Street       1.48 69.2% 7.6%                                 5.40
5.41 LCM 5128-5132 South Cornell Avenue       1.48 69.2% 7.6%                                 5.41
5.42 LCM 5110 South Harper Avenue       1.48 69.2% 7.6%                                 5.42
6 JPMCB BJ’s Wholesale Club NAP   NAP NAP NAP NAP                                 6
7 LCM Hampton Roads Office Portfolio 7.97750   151,941,054 1.16 82.0% 9.4%                                 7
7.01 LCM 510 Independence Parkway       1.16 82.0% 9.4%                                 7.01
7.02 LCM 676 Independence Parkway       1.16 82.0% 9.4%                                 7.02
7.03 LCM 700 Independence Parkway       1.16 82.0% 9.4%                                 7.03
7.04 LCM 1309 Executive Boulevard       1.16 82.0% 9.4%                                 7.04
7.05 LCM 1317 Executive Boulevard       1.16 82.0% 9.4%                                 7.05
7.06 LCM 200 Golden Oak Court       1.16 82.0% 9.4%                                 7.06
7.07 LCM 1301 Executive Boulevard       1.16 82.0% 9.4%                                 7.07
7.08 LCM 505 Independence Parkway       1.16 82.0% 9.4%                                 7.08
7.09 LCM 1313 Executive Boulevard       1.16 82.0% 9.4%                                 7.09
7.10 LCM 208 Golden Oak Court       1.16 82.0% 9.4%                                 7.10
7.11 LCM 1305 Executive Boulevard       1.16 82.0% 9.4%                                 7.11
7.12 LCM 500 Independence Parkway       1.16 82.0% 9.4%                                 7.12
7.13 LCM 501 Independence Parkway       1.16 82.0% 9.4%                                 7.13
7.14 LCM 1 Enterprise Parkway       1.16 82.0% 9.4%                                 7.14
7.15 LCM 1457 Miller Store Road       1.16 82.0% 9.4%                                 7.15
7.16 LCM 2809 South Lynnhaven Road       1.16 82.0% 9.4%                                 7.16
7.17 LCM 22 Enterprise Parkway       1.16 82.0% 9.4%                                 7.17
7.18 LCM 521 Butler Farm Road       1.16 82.0% 9.4%                                 7.18
7.19 LCM 21 Enterprise Parkway       1.16 82.0% 9.4%                                 7.19
7.20 LCM 484 Viking Drive       1.16 82.0% 9.4%                                 7.20
7.21 LCM 629 Phoenix Drive       1.16 82.0% 9.4%                                 7.21
7.22 LCM 5 Manhattan Square       1.16 82.0% 9.4%                                 7.22
8 LCM Colorado Square NAP   NAP NAP NAP NAP                                 8
9 JPMCB Sunset North NAP   150,000,000 2.63 66.1% 9.1%                                 9
10 JPMCB Jersey City Group 2 NAP   NAP NAP NAP NAP                                 10
10.01 JPMCB 126, 130 & 134 Corbin Avenue       NAP NAP NAP                                 10.01
10.02 JPMCB 500 Baldwin Avenue       NAP NAP NAP                                 10.02
10.03 JPMCB 1062 West Side Avenue       NAP NAP NAP                                 10.03
10.04 JPMCB 38 & 42 Broadway       NAP NAP NAP                                 10.04
10.05 JPMCB 384 Baldwin Avenue       NAP NAP NAP                                 10.05
10.06 JPMCB 943 Pavonia Avenue       NAP NAP NAP                                 10.06
10.07 JPMCB 863 Pavonia Avenue       NAP NAP NAP                                 10.07
10.08 JPMCB 429 Hoboken Avenue       NAP NAP NAP                                 10.08
11 LCM Belvedere Place NAP   44,000,000 2.62 62.0% 10.4%                                 11
12 LCM Union Heights NAP   NAP NAP NAP NAP                                 12
13 LCM The Residence Inn by Marriott South Beach NAP   NAP NAP NAP NAP         89.3% 165.68 148.01 88.8% 176.90 157.10 88.1% 186.06 163.93 87.5% 186.06 162.80 13
14 LCM Brooklyn Renaissance Plaza NAP   89,312,076 1.43 48.3% 9.0%                                 14
15 LCM 8571 Rivers Avenue NAP   NAP NAP NAP NAP                                 15
16 JPMCB Grand Canal Shoppes 6.25000   975,000,000 1.67 59.5% 7.5%                                 16
17 JPMCB 600 & 620 National Avenue NAP   137,900,000 1.93 70.0% 7.2%                                 17
18 JPMCB Tysons Tower NAP   190,000,000 3.07 52.1% 11.0%                                 18
19 JPMCB Guardian Self Storage - Boulder NAP   NAP NAP NAP NAP                                 19
20 JPMCB Hilton Cincinnati Netherland Plaza NAP   72,500,000 1.62 68.7% 10.9%   75.2% 149.52 112.47 72.6% 156.96 113.98 75.1% 155.36 116.66 74.8% 154.12 115.28 74.8% 154.12 115.28 20
21 LCM Plaza at the Border NAP   NAP NAP NAP NAP                                 21
22 LCM Prospect Park NAP   NAP NAP NAP NAP                                 22
23 LCM The Sutherland NAP   NAP NAP NAP NAP                                 23
24 LCM Richmond City Center NAP   NAP NAP NAP NAP                                 24
25 LCM KB Dallas DaVita Portfolio NAP   NAP NAP NAP NAP                                 25
25.01 LCM KB DaVita Dallas Portfolio - Lewisville       NAP NAP NAP                                 25.01
25.02 LCM KB DaVita Dallas Portfolio - Fort Worth       NAP NAP NAP                                 25.02
25.03 LCM KB DaVita Dallas Portfolio - Flower Mound       NAP NAP NAP                                 25.03
25.04 LCM KB DaVita Dallas Portfolio - Plano       NAP NAP NAP                                 25.04
26 LCM NOV Headquarters NAP   39,200,000 1.71 68.8% 8.2%                                 26
27 LCM Island Security Self Storage NAP   NAP NAP NAP NAP                                 27
28 LCM HD Supply Portfolio NAP   NAP NAP NAP NAP                                 28
28.01 LCM Core & Main - Charlotte, NC       NAP NAP NAP                                 28.01
28.02 LCM HD Supply - Raleigh, NC       NAP NAP NAP                                 28.02
28.03 LCM Stericycle - Raleigh, NC       NAP NAP NAP                                 28.03
28.04 LCM HD Supply - Tampa FL       NAP NAP NAP                                 28.04
28.05 LCM HD Supply - Pearl, MS       NAP NAP NAP                                 28.05
28.06 LCM ZimaPack HQ - Chesterfield, VA       NAP NAP NAP                                 28.06
29 LCM 5222 South Drexel NAP   NAP NAP NAP NAP                                 29
30 LCM 6723 Van Nuys Boulevard NAP   NAP NAP NAP NAP                                 30
31 LCM Opus Seaway NAP   NAP NAP NAP NAP                                 31
32 LCM Prince Creek Village Center NAP   NAP NAP NAP NAP                                 32

 

A-1-12