FWP 1 n1872-x5_anxa1.htm FREE WRITING PROSPECTUS

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

 

Free Writing Prospectus dated November 6, 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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                        
                           
                           
Loan # Seller(1) Property Name Street Address City State Zip Code County Number of Properties Property Type(2) Property Subtype Year Built Year Renovated Units(3)
1 GACC Century Plaza Towers 2029 & 2049 Century Park East Los Angeles CA 90067 Los Angeles 1 Office CBD 1975 2015 2,401,641
2 LCM Los Angeles Leased Fee Portfolio Various Los Angeles CA Various Los Angeles 8 Other Leased Fee N/A   556,202
2.01 LCM 5901 West Century Boulevard 5901 West Century Boulevard Los Angeles CA 90036 Los Angeles 1 Other Leased Fee N/A   71,003
2.02 LCM 5959 West Century Boulevard 5959 West Century Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A   79,279
2.03 LCM 6151 West Century Boulevard 6151 West Century Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A   78,844
2.04 LCM 5933 West Century Boulevard 5933 West Century Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A   73,181
2.05 LCM 5940 West 98th Street 5940 West 98th Street Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A   67,518
2.06 LCM 9801 Airport Boulevard 9801 Airport Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A   62,726
2.07 LCM 6144 West 98th Street 6144 West 98th Street Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A   62,726
2.08 LCM 5960 West 98th Street 5960 West 98th Street Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A   60,925
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 1979-2013 2011 1,854,729
4 LCM 12555 & 12655 Jefferson Various Los Angeles CA 90066 Los Angeles 2 Office CBD 1985 Various 193,908
4.01 LCM 12655 Jefferson 12655 West Jefferson Boulevard Los Angeles CA 90066 Los Angeles 1 Office CBD 1985 2015-2016 100,756
4.02 LCM 12555 Jefferson 12555 West Jefferson Boulevard Los Angeles CA 90066 Los Angeles 1 Office CBD 1985 2016-2017 93,152
5 LCM Hyde Park Multifamily Portfolio Various Chicago IL Various Cook 42 Multifamily Various Various Various 839
5.01 LCM 5452-5466 South Ellis Avenue 5452-5466 South Ellis Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1913 2000 31
5.02 LCM 5339-5345 South Woodlawn Avenue 5339-5345 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise 1912 Various 25
5.03 LCM 5335-5345 South Kimbark Avenue 5335-5345 South Kimbark Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1913 2000 25
5.04 LCM 5715-5725 South Kimbark Avenue 5715-5725 South Kimbark Avenue Chicago IL 60637 Cook 1 Multifamily Garden 1911 2000 19
5.05 LCM 5034-5046 South Woodlawn Avenue 5034-5046 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise 1920 2000 45
5.06 LCM 1509 East 57th Street 1509 East 57th Street Chicago IL 60637 Cook 1 Multifamily Garden 1888 2010 22
5.07 LCM 5320-5326 South Drexel Avenue 5320-5326 South Drexel Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise 1923 2009 31
5.08 LCM 5237-5245 South Kenwood 5237-5245 South Kenwood Chicago IL 60615 Cook 1 Multifamily Garden 1910 2000 19
5.09 LCM 5411-5421 South Ellis Avenue 5411-5421 South Ellis Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1917 2000 31
5.10 LCM 5300-5308 South Hyde Park Boulevard 5300-5308 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Garden 1912 2000 38
5.11 LCM 5234-5244 South Ingleside Avenue 5234-5244 South Ingleside Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise 1912 2010 23
5.12 LCM 5415 South Woodlawn Avenue 5415 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1927 Various 38
5.13 LCM 5300-5308 South Greenwood Avenue 5300-5308 South Greenwood Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise 1914 2000 25
5.14 LCM 5201 South Greenwood Avenue 5201 South Greenwood Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1914 2000 24
5.15 LCM 5401-5409 South Cottage Grove Avenue 5401-5409 South Cottage Grove Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1914 2010 22
5.16 LCM 5120 South Hyde Park Boulevard 5120 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Mid-Rise 1923 2000 40
5.17 LCM 5350-5358 South Maryland Avenue 5350-5358 South Maryland Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1915 2010 21
5.18 LCM 5400-5406 South Maryland Avenue 5400-5406 South Maryland Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1897 2010 18
5.19 LCM 5474-5480 South Hyde Park Boulevard 5474-5480 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Garden 1910 2000 29
5.20 LCM 5528-5532 South Everett Avenue 5528-5532 South Everett Avenue Chicago IL 60637 Cook 1 Multifamily Mid-Rise 1912 2000 34
5.21 LCM 5487-5491 South Hyde Park Boulevard 5487-5491 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Garden 1905 2018 7
5.22 LCM 5400-5408 South Ingleside Avenue 5400-5408 South Ingleside Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1916 2010 19
5.23 LCM 5401-5403 South Woodlawn Avenue 5401-5403 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1899 2000 12
5.24 LCM 5301-5307 South Maryland Avenue 5301-5307 South Maryland Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1897 2009 21
5.25 LCM 5355-5361 South Cottage Grove Avenue 5355-5361 South Cottage Grove Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1910 2010 21
5.26 LCM 1515-1521 East 54th Street 1515-1521 East 54th Street Chicago IL 60615 Cook 1 Multifamily Garden 1916 2000 16
5.27 LCM 5111-5113 South Kimbark Avenue 5111-5113 South Kimbark Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1910 2011 8
5.28 LCM 5507-5509 South Hyde Park Boulevard 5507-5509 South Hyde Park Boulevard Chicago IL 60637 Cook 1 Multifamily Garden 1906 2017 7
5.29 LCM 5337 South Hyde Park Boulevard 5337 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Mid-Rise 1919 2000 23
5.30 LCM 5202-5210 South Cornell Avenue 5202-5210 South Cornell Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise 1907 2000 27
5.31 LCM 5118-5120 South Greenwood Avenue 5118-5120 South Greenwood Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1912 2011 6
5.32 LCM 5335-5337 South Woodlawn Avenue 5335-5337 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1909 2000 6
5.33 LCM 5524-5526 South Everett Avenue 5524-5526 South Everett Avenue Chicago IL 60637 Cook 1 Multifamily Garden 1910 2017 7
5.34 LCM 5401-5405 South Drexel Boulevard 5401-5405 South Drexel Boulevard Chicago IL 60615 Cook 1 Multifamily Garden 1915 2010 13
5.35 LCM 5468-5470 South Hyde Park Boulevard 5468-5470 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Garden 1903 2000 6
5.36 LCM 5218-5220 South Kimbark Avenue 5218-5220 South Kimbark Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1903 2000 6
5.37 LCM 5457-5459 South Blackstone Avenue 5457-5459 South Blackstone Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1908 2000 19
5.38 LCM 5336-5338 South Hyde Park Boulevard 5336-5338 South Hyde Park Boulevard Chicago IL 60615 Cook 1 Multifamily Garden 1912 2000 19
5.39 LCM 5405-5407 South Woodlawn Avenue 5405-5407 South Woodlawn Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1921 2000 18
5.40 LCM 1018 East 54th Street 1018-1022 East 54th Street Chicago IL 60615 Cook 1 Multifamily Garden 1915 2000 9
5.41 LCM 5128-5132 South Cornell Avenue 5128-5132 South Cornell Avenue Chicago IL 60615 Cook 1 Multifamily Garden 1905 2000 9
5.42 LCM 5110 South Harper Avenue 5110 South Harper Avenue Chicago IL 60615 Cook 1 Other Parking NAP   28
6 JPMCB BJ’s Wholesale Club 1752 Shore Parkway Brooklyn NY 11214 Kings 1 Retail Freestanding 2014   135,753
7 LCM Hampton Roads Office Portfolio Various Various VA Various Various 22 Office Suburban Various   1,322,003
7.01 LCM 510 Independence Parkway 510 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 1999   97,081
7.02 LCM 676 Independence Parkway 676 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2008   73,345
7.03 LCM 700 Independence Parkway 700 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2001   96,807
7.04 LCM 1309 Executive Boulevard 1309 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2001   49,870
7.05 LCM 1317 Executive Boulevard 1317 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2007   73,583
7.06 LCM 200 Golden Oak Court 200 Golden Oak Court Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban 1988   74,290
7.07 LCM 1301 Executive Boulevard 1301 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2006   50,020
7.08 LCM 505 Independence Parkway 505 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2000   63,568
7.09 LCM 1313 Executive Boulevard 1313 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2002   49,870
7.10 LCM 208 Golden Oak Court 208 Golden Oak Court Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban 1989   63,825
7.11 LCM 1305 Executive Boulevard 1305 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2002   49,865
7.12 LCM 500 Independence Parkway 500 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2001   51,000
7.13 LCM 501 Independence Parkway 501 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2000   63,474
7.14 LCM 1 Enterprise Parkway 1 Enterprise Parkway Hampton VA 23666 Hampton City 1 Office Suburban 1987   63,029
7.15 LCM 1457 Miller Store Road 1457 Miller Store Road Virginia Beach VA 23455 Virginia Beach City 1 Office Suburban 1988   65,192
7.16 LCM 2809 South Lynnhaven Road 2809 South Lynnhaven Road Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban 1987   62,924
7.17 LCM 22 Enterprise Parkway 22 Enterprise Parkway Hampton VA 23666 Hampton City 1 Office Suburban 1990   72,444
7.18 LCM 521 Butler Farm Road 521 Butler Farm Road Hampton VA 23666 Hampton City 1 Office Suburban 1989   44,651
7.19 LCM 21 Enterprise Parkway 21 Enterprise Parkway Hampton VA 23666 Hampton City 1 Office Suburban 1998   75,915
7.20 LCM 484 Viking Drive 484 Viking Drive Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban 1987   39,633
7.21 LCM 629 Phoenix Drive 629 Phoenix Drive Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban 1996   24,549

 

A-1-1

 

 

ANNEX A-1                        
                           
                           
Loan # Seller(1) Property Name Street Address City State Zip Code County Number of Properties Property Type(2) Property Subtype Year Built Year Renovated Units(3)
7.22 LCM 5 Manhattan Square 5 Manhattan Square Hampton VA 23666 Hampton City 1 Office Suburban 1999   17,068
8 LCM Colorado Square 2 North Nevada Avenue Colorado Springs CO 80903 El Paso 1 Office CBD 1976 2000, 2018 245,509
9 JPMCB Sunset North 3120, 3150 & 3180 139th Avenue Southeast Bellevue WA 98005 King 1 Office Suburban 1999, 2000 2016-2019 464,061
10 JPMCB Jersey City Group 2 Various Jersey City NJ 07306 Hudson 8 Multifamily Garden Various 2017-2019 201
10.01 JPMCB 126, 130 & 134 Corbin Avenue 126, 130 & 134 Corbin Avenue Jersey City NJ 07306 Hudson 1 Multifamily Garden 1901 2017-2019 63
10.02 JPMCB 500 Baldwin Avenue 500 Baldwin Avenue Jersey City NJ 07306 Hudson 1 Multifamily Garden 1900 2017-2019 29
10.03 JPMCB 1062 West Side Avenue 1062 West Side Avenue Jersey City NJ 07306 Hudson 1 Multifamily Garden 1920 2017-2019 19
10.04 JPMCB 38 & 42 Broadway 38 & 42 Broadway Jersey City NJ 07306 Hudson 1 Multifamily Garden 1900 2017-2019 24
10.05 JPMCB 384 Baldwin Avenue 384 Baldwin Avenue Jersey City NJ 07306 Hudson 1 Multifamily Garden 1900 2017-2019 20
10.06 JPMCB 943 Pavonia Avenue 943 Pavonia Avenue Jersey City NJ 07306 Hudson 1 Multifamily Garden 1900 2017-2019 17
10.07 JPMCB 863 Pavonia Avenue 863 Pavonia Avenue Jersey City NJ 07306 Hudson 1 Multifamily Garden 1923 2017-2019 13
10.08 JPMCB 429 Hoboken Avenue 429 Hoboken Avenue Jersey City NJ 07306 Hudson 1 Multifamily Garden 1900 2017-2019 16
11 LCM Belvedere Place 1 & 2 Belvedere Place Mill Valley CA 94941 Marin 1 Office Suburban 2000   102,502
12 LCM Union Heights 7730 South Union Park Avenue Sandy UT 84047 Salt Lake 1 Office Suburban 2007   142,899
13 LCM The Residence Inn by Marriott South Beach 1231 17th Street Miami Beach FL 33139 Miami-Dade 1 Hotel Extended Stay 2016   116
14 LCM Brooklyn Renaissance Plaza 335 Adams Street Brooklyn NY 11201 Kings 1 Office CBD 1998 2019 289,180
15 LCM 8571 Rivers Avenue 8571 Rivers Avenue North Charleston SC 29406 Charleston 1 Office Suburban 1995 2017 173,582
16 JPMCB Grand Canal Shoppes 3377 Las Vegas Boulevard South Las Vegas NV 89109 Clark 1 Retail Specialty Retail 1999 2007 759,891
17 JPMCB 600 & 620 National Avenue 600 & 620 National Avenue Mountain View CA 94043 Santa Clara 1 Office Suburban 2017   151,064
18 JPMCB Tysons Tower 7900 Tysons One Place McLean VA 22102 Fairfax 1 Office Suburban 2014   528,730
19 JPMCB Guardian Self Storage - Boulder 4900 Broadway Street Boulder CO 80304 Boulder 1 Self Storage Self Storage 1979 2017 144,175
20 JPMCB Hilton Cincinnati Netherland Plaza 35 West Fifth Street Cincinnati OH 45202 Hamilton 1 Hotel Full Service 1931 1981, 2004, 2013 561
21 LCM Plaza at the Border 3951-3975 Camino De La Plaza San Diego CA 92173 San Diego 1 Retail Anchored 2012   98,032
22 LCM Prospect Park 2882 Prospect Park Drive Rancho Cordova CA 95670 Sacramento 1 Office Suburban 1999   112,492
23 LCM The Sutherland 4659 South Drexel Boulevard Chicago IL 60653 Cook 1 Multifamily Mid-Rise 1923 2012 107
24 LCM Richmond City Center 1100-1350 MacDonald Avenue Richmond CA 94801 Contra Costa 1 Retail Anchored 1994   73,992
25 LCM KB Dallas DaVita Portfolio Various Various TX Various Various 4 Office Medical Various Various 49,697
25.01 LCM KB DaVita Dallas Portfolio - Lewisville 1600 Waters Ridge Drive Lewisville TX 75057 Denton 1 Office Medical 2003   20,200
25.02 LCM KB DaVita Dallas Portfolio - Fort Worth 251 University Drive Fort Worth TX 76107 Tarrant 1 Office Medical 1990 2011 13,131
25.03 LCM KB DaVita Dallas Portfolio - Flower Mound 4941 Long Prairie Road Flower Mound TX 75028 Denton 1 Office Medical 2014   8,000
25.04 LCM KB DaVita Dallas Portfolio - Plano 4112 West Spring Creek Parkway Plano TX 75024 Collin 1 Office Medical 2011   8,366
26 LCM NOV Headquarters 7909 Parkwood Circle Drive and 9720 & 9724 Beechnut Street Houston TX 77036 Harris 1 Office Suburban 1982 2009 337,019
27 LCM Island Security Self Storage 17901 100th Avenue Southwest Vashon WA 98070 King 1 Self Storage Self Storage 2004, 2007   50,073
28 LCM HD Supply Portfolio Various Various Various Various Various 6 Industrial Various Various Various 184,380
28.01 LCM Core & Main - Charlotte, NC 10000 Metromont Industrial Boulevard Charlotte NC 28269 Mecklenburg 1 Industrial Flex 1987 2004 39,954
28.02 LCM HD Supply - Raleigh, NC 1211 Intrepid Court Raleigh NC 27610 Wake 1 Industrial Flex 2000   37,924
28.03 LCM Stericycle - Raleigh, NC 1251 Intrepid Court Raleigh NC 27610 Wake 1 Industrial Flex 2000   25,273
28.04 LCM HD Supply - Tampa FL 3319 North US Highway 301 Tampa FL 33619 Hillsborough 1 Industrial Warehouse/Distribution 1975 2019 37,873
28.05 LCM HD Supply - Pearl, MS 220 One Stop Place Pearl MS 39208 Rankin 1 Industrial Flex 1990   30,156
28.06 LCM ZimaPack HQ - Chesterfield, VA 2101 Pine Forest Drive South Chesterfield VA 23834 Chesterfield 1 Industrial Flex 1981   13,200
29 LCM 5222 South Drexel 5222 South Drexel Avenue Chicago IL 60615 Cook 1 Multifamily Mid-Rise 1917 2011 63
30 LCM 6723 Van Nuys Boulevard 6723 Van Nuys Boulevard Van Nuys CA 91405 Los Angeles 1 Retail Freestanding 1950 2017 20,500
31 LCM Opus Seaway 2300 Merrill Creek Parkway Everett WA 98203 Snohomish 1 Industrial Flex 1996   99,222
32 LCM Prince Creek Village Center 11920 Highway 707 Murrells Inlet SC 29576 Horry 1 Retail Shadow Anchored 2017   18,035

 

A-1-2

 

 

ANNEX A-1                              
                                 
                                 
Loan # Seller(1) Property Name Unit of Measure Occupancy %(4) Occupancy Date Appraised Value ($)(5) Appraisal Date Current LTV %(5) Original Balance ($)(6)(7) Original Balance per Unit ($) Current Balance ($)(6)(7) Cuurent Balance per Unit ($) % of Initial Pool Balance Crossed Loan Related Borrower(8) Interest Rate %
1 GACC Century Plaza Towers 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% No No 3.00450
2 LCM Los Angeles Leased Fee Portfolio 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% No No 3.50000
2.01 LCM 5901 West Century Boulevard 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 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 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 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 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 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 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 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 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% No No 3.50500
4 LCM 12555 & 12655 Jefferson 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% No No 3.92500
4.01 LCM 12655 Jefferson 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 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 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% No No 4.55400
5.01 LCM 5452-5466 South Ellis Avenue 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 Spaces 100.0% 07/31/19 825,000 12/03/18   219,338   219,338   0.0%      
6 JPMCB BJ’s Wholesale Club 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% No No 3.57000
7 LCM Hampton Roads Office Portfolio Square Feet 88.5% Various 185,200,000 01/07/19 71.3% 40,000,000 101 39,723,151 100 4.9% No No 5.30000
7.01 LCM 510 Independence Parkway 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 Square Feet 100.0% 08/31/19 2,900,000 01/07/19   793,985   788,490   0.1%      

 

A-1-3

 

 

ANNEX A-1                              
                                 
                                 
Loan # Seller(1) Property Name Unit of Measure Occupancy %(4) Occupancy Date Appraised Value ($)(5) Appraisal Date Current LTV %(5) Original Balance ($)(6)(7) Original Balance per Unit ($) Current Balance ($)(6)(7) Cuurent Balance per Unit ($) % of Initial Pool Balance Crossed Loan Related Borrower(8) Interest Rate %
7.22 LCM 5 Manhattan Square Square Feet 100.0% 11/06/19 2,200,000 01/07/19   381,955   379,311   0.0%      
8 LCM Colorado Square 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% No No 4.10000
9 JPMCB Sunset North 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% No No 3.25000
10 JPMCB Jersey City Group 2 Units 95.0% 09/30/19 41,800,000 Various 78.6% 32,840,000 163,383 32,840,000 163,383 4.1% No No 4.62000
10.01 JPMCB 126, 130 & 134 Corbin Avenue 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 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 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 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 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 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 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 Units 100.0% 09/30/19 2,400,000 09/18/19   1,885,550   1,885,550   0.2%      
11 LCM Belvedere Place 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% No No 3.54000
12 LCM Union Heights 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% No No 3.75000
13 LCM The Residence Inn by Marriott South Beach 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% No No 3.57100
14 LCM Brooklyn Renaissance Plaza 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% No No 4.39000
15 LCM 8571 Rivers Avenue 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% No No 4.05000
16 JPMCB Grand Canal Shoppes 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% No No 3.74080
17 JPMCB 600 & 620 National Avenue 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% No No 3.68800
18 JPMCB Tysons Tower 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% No No 3.33000
19 JPMCB Guardian Self Storage - Boulder 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% No No 5.39000
20 JPMCB Hilton Cincinnati Netherland Plaza 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% No No 5.35000
21 LCM Plaza at the Border 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% No No 4.00000
22 LCM Prospect Park 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% No No 4.10000
23 LCM The Sutherland 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% No Yes 3.90000
24 LCM Richmond City Center 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% No No 4.50000
25 LCM KB Dallas DaVita Portfolio Square Feet 100.0% Various 15,660,000 04/22/19 58.7% 9,200,000 185 9,200,000 185 1.1% No No 4.62000
25.01 LCM KB DaVita Dallas Portfolio - Lewisville 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 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 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 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 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% No No 4.63000
27 LCM Island Security Self Storage 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% No No 3.90000
28 LCM HD Supply Portfolio Square Feet 100.0% 11/06/19 12,850,000 Various 66.9% 8,600,000 47 8,600,000 47 1.1% No No 4.20000
28.01 LCM Core & Main - Charlotte, NC 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 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 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 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 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 Square Feet 100.0% 11/06/19 800,000 07/16/19   535,400   535,400   0.1%      
29 LCM 5222 South Drexel 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% No Yes 3.90000
30 LCM 6723 Van Nuys Boulevard 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% No No 4.60000
31 LCM Opus Seaway 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% No No 3.80000
32 LCM Prince Creek Village Center 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% No No 4.25000

 

A-1-4

 

 

ANNEX A-1                          
                             
                             
Loan # Seller(1) Property Name Admin. Fee %(9) Net Mortgage Rate % Accrual Type Monthly Debt Service ($)(10)(11) Annual Debt Service ($)(11) Note Date First Payment Date Partial IO Last IO Payment Partial IO Loan First P&I Payment Rem. Term Rem. Amort. I/O Period
1 GACC Century Plaza Towers 0.01208 2.99242 Actual/360 158,657.77 1,903,893.24 10/21/19 12/09/19     120 0 120
2 LCM Los Angeles Leased Fee Portfolio 0.01544 3.48456 Actual/360 180,387.73 2,164,652.76 08/28/19 10/06/19     118 0 120
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 0.01208 3.49292 Actual/360 162,877.03 1,954,524.36 10/18/19 12/01/19     120 0 120
4 LCM 12555 & 12655 Jefferson 0.01544 3.90956 Actual/360 179,078.13 2,148,937.56 09/16/19 11/06/19     119 0 120
4.01 LCM 12655 Jefferson                        
4.02 LCM 12555 Jefferson                        
5 LCM Hyde Park Multifamily Portfolio 0.01208 4.54192 Actual/360 179,880.36 2,158,564.32 01/30/19 03/06/19     111 0 120
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 0.01544 3.55456 Actual/360 121,105.23 1,453,262.76 09/25/19 11/01/19     119 0 120
7 LCM Hampton Roads Office Portfolio 0.01208 5.28792 Actual/360 219,183.79 2,630,205.52 03/28/19 05/06/19     113 353 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                        

 

A-1-5

 

 

ANNEX A-1                          
                             
                             
Loan # Seller(1) Property Name Admin. Fee %(9) Net Mortgage Rate % Accrual Type Monthly Debt Service ($)(10)(11) Annual Debt Service ($)(11) Note Date First Payment Date Partial IO Last IO Payment Partial IO Loan First P&I Payment Rem. Term Rem. Amort. I/O Period
7.22 LCM 5 Manhattan Square                        
8 LCM Colorado Square 0.01544 4.08456 Actual/360 179,749.79 2,156,997.48 07/11/19 09/06/19     117 357 0
9 JPMCB Sunset North 0.01208 3.23792 Actual/360 96,108.22 1,153,298.64 09/10/19 11/01/19     119 0 120
10 JPMCB Jersey City Group 2 0.01544 4.60456 Actual/360 168,745.16 2,024,941.92 10/25/19 12/01/19 11/01/24 12/01/24 120 360 60
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 0.01544 3.52456 Actual/360 97,954.34 1,175,452.08 08/09/19 10/06/19     118 0 120
12 LCM Union Heights 0.01544 3.73456 Actual/360 137,082.22 1,644,986.64 08/22/19 10/06/19 09/06/24 10/06/24 118 360 60
13 LCM The Residence Inn by Marriott South Beach 0.01544 3.55556 Actual/360 76,183.40 914,200.80 10/09/19 12/06/19     120 0 120
14 LCM Brooklyn Renaissance Plaza 0.01208 4.37792 Actual/360 125,042.60 1,500,511.20 04/11/19 06/06/19     114 354 0
15 LCM 8571 Rivers Avenue 0.01544 4.03456 Actual/360 117,674.08 1,412,088.96 10/11/19 12/06/19     120 360 0
16 JPMCB Grand Canal Shoppes 0.01208 3.72872 Actual/360 63,212.59 758,551.08 06/03/19 08/01/19     116 0 120
17 JPMCB 600 & 620 National Avenue 0.01208 3.67592 Actual/360 62,320.37 747,844.44 09/11/19 10/11/19     118 0 120
18 JPMCB Tysons Tower 0.01333 3.31667 Actual/360 56,270.83 675,249.96 09/12/19 11/11/19     119 0 120
19 JPMCB Guardian Self Storage - Boulder 0.04544 5.34456 Actual/360 87,574.40 1,050,892.80 11/29/18 01/01/19     109 0 120
20 JPMCB Hilton Cincinnati Netherland Plaza 0.01208 5.33792 Actual/360 94,930.33 1,139,163.96 10/02/19 12/01/19     60 360 0
21 LCM Plaza at the Border 0.01544 3.98456 Actual/360 54,412.04 652,944.48 07/26/19 09/06/19     117 0 120
22 LCM Prospect Park 0.01544 4.08456 Actual/360 72,479.76 869,757.12 09/09/19 11/06/19     59 359 0
23 LCM The Sutherland 0.01544 3.88456 Actual/360 44,649.13 535,789.56 08/14/19 10/06/19     118 0 120
24 LCM Richmond City Center 0.01544 4.48456 Actual/360 48,135.10 577,621.20 06/28/19 08/06/19     116 356 0
25 LCM KB Dallas DaVita Portfolio 0.01544 4.60456 Actual/360 47,273.31 567,279.72 05/31/19 07/06/19 06/06/24 07/06/24 115 360 60
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 0.01208 4.61792 Actual/360 35,989.68 431,876.16 03/29/19 05/06/19     113 0 120
27 LCM Island Security Self Storage 0.01544 3.88456 Actual/360 29,985.76 359,829.12 11/01/19 12/06/19     120 0 120
28 LCM HD Supply Portfolio 0.01544 4.18456 Actual/360 42,055.48 504,665.76 08/12/19 10/06/19 09/06/20 10/06/20 118 360 12
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 0.01544 3.88456 Actual/360 27,184.90 326,218.80 08/14/19 10/06/19     118 0 120
30 LCM 6723 Van Nuys Boulevard 0.01544 4.58456 Actual/360 16,323.61 195,883.32 10/07/19 12/06/19     120 0 120
31 LCM Opus Seaway 0.01544 3.78456 Actual/360 20,674.26 248,091.12 10/07/19 12/06/19     120 300 0
32 LCM Prince Creek Village Center 0.01544 4.23456 Actual/360 12,190.96 146,291.52 09/27/19 11/06/19     59 0 60

 

A-1-6

 

 

ANNEX A-1                        
                           
                           
Loan # Seller(1) Property Name Seasoning Payment Due Date Grace Period (Late Payment)(12) Grace Period (Default)(12) Maturity Date ARD Loan Final Maturity  Date Maturity/ARD Balance ($)(6)   Maturity LTV %(5) Prepayment Provision (Payments)(13)
1 GACC Century Plaza Towers 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 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 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 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 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 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 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      

 

A-1-7

 

 

ANNEX A-1                        
                           
                           
Loan # Seller(1) Property Name Seasoning Payment Due Date Grace Period (Late Payment)(12) Grace Period (Default)(12) Maturity Date ARD Loan Final Maturity  Date Maturity/ARD Balance ($)(6)   Maturity LTV %(5) Prepayment Provision (Payments)(13)
7.22 LCM 5 Manhattan Square               320,613      
8 LCM Colorado Square 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 1 6 0 0 10/06/24 No 10/06/24 3,395,000   67.9% L(25),Def(32),O(3)

 

A-1-8

 

 

ANNEX A-1                            
                               
      HISTORICAL FINANCIALS(14)
Loan # Seller(1) Property Name 2016 Revenues ($) 2016 Total Expenses ($) 2016 NOI ($) 2017 Revenues ($) 2017 Total Expenses ($) 2017 NOI ($) 2018 Revenues ($) 2018 Total Expenses ($) 2018 NOI ($) Most Recent Revenues ($) Most Recent Total Expenses ($) Most Recent NOI ($)(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

 

A-1-9

 

 

ANNEX A-1                            
                               
      HISTORICAL FINANCIALS(14)
Loan # Seller(1) Property Name 2016 Revenues ($) 2016 Total Expenses ($) 2016 NOI ($) 2017 Revenues ($) 2017 Total Expenses ($) 2017 NOI ($) 2018 Revenues ($) 2018 Total Expenses ($) 2018 NOI ($) Most Recent Revenues ($) Most Recent Total Expenses ($) Most Recent NOI ($)(15) As of
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-1-10

 

 

ANNEX A-1                        
                           
                           
Loan # Seller(1) Property Name UW Economic Occupancy % UW Revenues ($)(4) UW Total Expenses ($) UW NOI ($)(4)(15)(16) UW Capital Items ($) UW NCF ($)(4)(16) UW NOI DSCR(17) UW NCF DSCR(17) UW NOI Debt Yield % UW NCF Debt Yield % Title Type(18)
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% Fee
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% Fee
2.01 LCM 5901 West Century Boulevard 100.0% 812,081 0 812,081 0 812,081         Fee
2.02 LCM 5959 West Century Boulevard 100.0% 708,834 0 708,834 0 708,834         Fee
2.03 LCM 6151 West Century Boulevard 100.0% 680,761 0 680,761 0 680,761         Fee
2.04 LCM 5933 West Century Boulevard 100.0% 601,110 0 601,110 0 601,110         Fee
2.05 LCM 5940 West 98th Street 100.0% 660,427 0 660,427 0 660,427         Fee
2.06 LCM 9801 Airport Boulevard 100.0% 558,210 0 558,210 0 558,210         Fee
2.07 LCM 6144 West 98th Street 100.0% 644,875 0 644,875 0 644,875         Fee
2.08 LCM 5960 West 98th Street 100.0% 601,606 0 601,606 0 601,606         Fee
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% Fee
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% Fee
4.01 LCM 12655 Jefferson 81.0% 5,939,722 2,229,760 3,709,962 337,276 3,372,686         Fee
4.02 LCM 12555 Jefferson 94.5% 6,751,297 2,024,826 4,726,471 154,311 4,572,160         Fee
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% Fee
5.01 LCM 5452-5466 South Ellis Avenue 90.9% 735,039 271,560 463,480 9,300 454,180         Fee
5.02 LCM 5339-5345 South Woodlawn Avenue 90.3% 647,278 235,269 412,008 7,500 404,508         Fee
5.03 LCM 5335-5345 South Kimbark Avenue 89.6% 608,090 219,192 388,898 7,500 381,398         Fee
5.04 LCM 5715-5725 South Kimbark Avenue 89.4% 570,592 207,729 362,864 5,700 357,164         Fee
5.05 LCM 5034-5046 South Woodlawn Avenue 89.5% 665,860 267,175 398,684 13,500 385,184         Fee
5.06 LCM 1509 East 57th Street 90.9% 529,825 151,659 378,166 6,600 371,566         Fee
5.07 LCM 5320-5326 South Drexel Avenue 88.5% 517,168 203,935 313,233 9,300 303,933         Fee
5.08 LCM 5237-5245 South Kenwood 88.4% 506,825 192,128 314,697 5,700 308,997         Fee
5.09 LCM 5411-5421 South Ellis Avenue 88.9% 553,063 215,319 337,744 9,300 328,444         Fee
5.10 LCM 5300-5308 South Hyde Park Boulevard 87.9% 534,232 249,658 284,575 11,400 273,175         Fee
5.11 LCM 5234-5244 South Ingleside Avenue 90.6% 490,613 192,030 298,584 6,900 291,684         Fee
5.12 LCM 5415 South Woodlawn Avenue 91.0% 540,720 217,473 323,248 11,400 311,848         Fee
5.13 LCM 5300-5308 South Greenwood Avenue 90.4% 491,223 208,319 282,903 7,500 275,403         Fee
5.14 LCM 5201 South Greenwood Avenue 90.3% 444,622 190,593 254,029 7,200 246,829         Fee
5.15 LCM 5401-5409 South Cottage Grove Avenue 88.7% 401,379 164,411 236,969 6,600 230,369         Fee
5.16 LCM 5120 South Hyde Park Boulevard 89.6% 456,236 225,261 230,974 12,300 218,674         Fee
5.17 LCM 5350-5358 South Maryland Avenue 89.0% 376,521 172,187 204,334 6,300 198,034         Fee
5.18 LCM 5400-5406 South Maryland Avenue 86.8% 351,845 127,819 224,026 5,400 218,626         Fee
5.19 LCM 5474-5480 South Hyde Park Boulevard 90.9% 404,673 177,795 226,878 8,700 218,178         Fee
5.20 LCM 5528-5532 South Everett Avenue 89.9% 384,070 167,504 216,566 10,200 206,366         Fee
5.21 LCM 5487-5491 South Hyde Park Boulevard 90.8% 282,645 97,186 185,459 2,100 183,359         Fee
5.22 LCM 5400-5408 South Ingleside Avenue 87.9% 336,607 129,612 206,995 5,700 201,295         Fee
5.23 LCM 5401-5403 South Woodlawn Avenue 90.9% 328,234 119,411 208,822 3,600 205,222         Fee
5.24 LCM 5301-5307 South Maryland Avenue 85.4% 329,623 145,853 183,770 6,300 177,470         Fee
5.25 LCM 5355-5361 South Cottage Grove Avenue 87.5% 328,876 157,767 171,109 6,300 164,809         Fee
5.26 LCM 1515-1521 East 54th Street 91.0% 320,184 136,188 183,996 4,800 179,196         Fee
5.27 LCM 5111-5113 South Kimbark Avenue 90.6% 263,457 89,085 174,372 2,400 171,972         Fee
5.28 LCM 5507-5509 South Hyde Park Boulevard 89.6% 253,514 87,130 166,384 2,100 164,284         Fee
5.29 LCM 5337 South Hyde Park Boulevard 86.5% 325,066 163,596 161,470 6,900 154,570         Fee
5.30 LCM 5202-5210 South Cornell Avenue 89.9% 331,742 154,437 177,305 8,100 169,205         Fee
5.31 LCM 5118-5120 South Greenwood Avenue 90.9% 228,944 95,058 133,886 1,800 132,086         Fee
5.32 LCM 5335-5337 South Woodlawn Avenue 90.6% 214,360 84,659 129,701 1,800 127,901         Fee
5.33 LCM 5524-5526 South Everett Avenue 90.7% 214,714 77,129 137,584 2,100 135,484         Fee
5.34 LCM 5401-5405 South Drexel Boulevard 88.2% 224,601 93,168 131,433 3,900 127,533         Fee
5.35 LCM 5468-5470 South Hyde Park Boulevard 91.0% 200,282 87,295 112,987 1,800 111,187         Fee
5.36 LCM 5218-5220 South Kimbark Avenue 91.0% 208,973 84,222 124,751 1,800 122,951         Fee
5.37 LCM 5457-5459 South Blackstone Avenue 90.2% 234,105 111,404 122,700 5,700 117,000         Fee
5.38 LCM 5336-5338 South Hyde Park Boulevard 84.1% 206,095 96,900 109,195 5,700 103,495         Fee
5.39 LCM 5405-5407 South Woodlawn Avenue 88.1% 214,465 89,303 125,162 5,400 119,762         Fee
5.40 LCM 1018 East 54th Street 81.6% 148,035 75,778 72,257 2,700 69,557         Fee
5.41 LCM 5128-5132 South Cornell Avenue 88.4% 136,173 78,494 57,679 2,700 54,979         Fee
5.42 LCM 5110 South Harper Avenue NAP 19,200 8,597 10,603 0 10,603         Fee
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% Fee
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% Fee
7.01 LCM 510 Independence Parkway 89.9% 1,641,235 464,172 1,177,063 149,607 1,027,456         Fee
7.02 LCM 676 Independence Parkway 95.0% 1,734,449 566,305 1,168,144 124,013 1,044,131         Fee
7.03 LCM 700 Independence Parkway 95.0% 1,552,007 460,658 1,091,349 151,036 940,313         Fee
7.04 LCM 1309 Executive Boulevard 95.0% 1,140,747 347,270 793,477 83,070 710,407         Fee
7.05 LCM 1317 Executive Boulevard 95.0% 1,703,553 579,811 1,123,742 117,489 1,006,253         Fee
7.06 LCM 200 Golden Oak Court 84.8% 1,315,851 511,023 804,828 119,187 685,641         Fee
7.07 LCM 1301 Executive Boulevard 95.0% 1,158,540 430,355 728,185 80,378 647,807         Fee
7.08 LCM 505 Independence Parkway 95.0% 1,276,818 506,992 769,826 105,340 664,487         Fee
7.09 LCM 1313 Executive Boulevard 95.0% 913,640 245,927 667,712 79,854 587,859         Fee
7.10 LCM 208 Golden Oak Court 94.0% 1,163,614 448,022 715,592 102,981 612,611         Fee
7.11 LCM 1305 Executive Boulevard 80.8% 877,947 407,712 470,235 78,642 391,593         Fee
7.12 LCM 500 Independence Parkway 95.0% 855,826 201,768 654,058 80,784 573,274         Fee
7.13 LCM 501 Independence Parkway 90.4% 1,247,637 504,547 743,090 95,336 647,755         Fee
7.14 LCM 1 Enterprise Parkway 66.3% 797,415 436,790 360,625 92,667 267,958         Fee
7.15 LCM 1457 Miller Store Road 95.0% 682,520 160,590 521,930 96,224 425,707         Fee
7.16 LCM 2809 South Lynnhaven Road 75.9% 993,473 420,842 572,631 90,710 481,921         Fee
7.17 LCM 22 Enterprise Parkway 76.3% 1,027,606 456,302 571,304 98,517 472,787         Fee
7.18 LCM 521 Butler Farm Road 95.0% 567,856 140,351 427,505 67,484 360,021         Fee
7.19 LCM 21 Enterprise Parkway 60.0% 874,882 498,244 376,638 87,547 289,091         Fee
7.20 LCM 484 Viking Drive 44.3% 358,058 224,104 133,955 35,290 98,664         Fee
7.21 LCM 629 Phoenix Drive 95.0% 363,187 92,851 270,336 37,978 232,358         Fee

 

A-1-11

 

 

ANNEX A-1                        
                           
                           
Loan # Seller(1) Property Name UW Economic Occupancy % UW Revenues ($)(4) UW Total Expenses ($) UW NOI ($)(4)(15)(16) UW Capital Items ($) UW NCF ($)(4)(16) UW NOI DSCR(17) UW NCF DSCR(17) UW NOI Debt Yield % UW NCF Debt Yield % Title Type(18)
7.22 LCM 5 Manhattan Square 95.0% 244,690 103,786 140,904 25,375 115,529         Fee
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% Fee
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% Fee
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% Fee
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 92.0% 6,480,910 1,897,439 4,583,471 452,034 4,131,437 2.90 2.62 10.4% 9.4% Fee
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% Fee
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% Fee
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% Leasehold
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% Fee/Leasehold
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% Fee/Leasehold
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% Fee
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% Fee
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% Fee
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% Fee
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% Fee
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% Fee
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% Fee
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% Fee
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% Fee
25.01 LCM KB DaVita Dallas Portfolio - Lewisville 95.0% 465,998 92,724 373,274 32,736 340,537         Fee
25.02 LCM KB DaVita Dallas Portfolio - Fort Worth 95.0% 339,914 116,719 223,195 16,932 206,262         Fee
25.03 LCM KB DaVita Dallas Portfolio - Flower Mound 95.0% 251,622 64,866 186,757 12,208 174,548         Fee
25.04 LCM KB DaVita Dallas Portfolio - Plano 95.0% 179,303 41,582 137,721 10,558 127,163         Fee
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% Fee
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% Fee
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% Fee
28.01 LCM Core & Main - Charlotte, NC 95.0% 282,501 63,707 218,794 17,979 200,814         Fee
28.02 LCM HD Supply - Raleigh, NC 95.0% 301,023 94,099 206,925 17,066 189,859         Fee
28.03 LCM Stericycle - Raleigh, NC 95.0% 237,915 70,508 167,406 11,373 156,033         Fee
28.04 LCM HD Supply - Tampa FL 95.0% 236,992 80,074 156,919 17,043 139,876         Fee
28.05 LCM HD Supply - Pearl, MS 95.0% 140,097 48,550 91,547 13,570 77,976         Fee
28.06 LCM ZimaPack HQ - Chesterfield, VA 95.0% 91,350 21,380 69,970 5,940 64,030         Fee
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% Fee
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% Fee
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% Fee
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% Fee

 

A-1-12

 

 

ANNEX A-1            
               
               
Loan # Seller(1) Property Name Ground Lease Expiration Ground Lease Extension Terms Franchise Expiration Date(19) PML %  
1 GACC Century Plaza Towers       18%  
2 LCM Los Angeles Leased Fee Portfolio       Various  
2.01 LCM 5901 West Century Boulevard       22%  
2.02 LCM 5959 West Century Boulevard       13%  
2.03 LCM 6151 West Century Boulevard       13%  
2.04 LCM 5933 West Century Boulevard       10%  
2.05 LCM 5940 West 98th Street       17%  
2.06 LCM 9801 Airport Boulevard       11%  
2.07 LCM 6144 West 98th Street       17%  
2.08 LCM 5960 West 98th Street       17%  
3 JPMCB Innovation Park          
4 LCM 12555 & 12655 Jefferson       10%  
4.01 LCM 12655 Jefferson       10%  
4.02 LCM 12555 Jefferson       10%  
5 LCM Hyde Park Multifamily Portfolio          
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          
7 LCM Hampton Roads Office Portfolio          
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          

 

A-1-13

 

 

ANNEX A-1            
               
               
Loan # Seller(1) Property Name Ground Lease Expiration Ground Lease Extension Terms Franchise Expiration Date(19) PML %  
7.22 LCM 5 Manhattan Square          
8 LCM Colorado Square          
9 JPMCB Sunset North       7%-9%  
10 JPMCB Jersey City Group 2          
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       8%  
12 LCM Union Heights       5%  
13 LCM The Residence Inn by Marriott South Beach     12/31/2046    
14 LCM Brooklyn Renaissance Plaza 06/19/2086 None      
15 LCM 8571 Rivers Avenue 06/29/2050 5, 5-Year Options      
16 JPMCB Grand Canal Shoppes 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)      
17 JPMCB 600 & 620 National Avenue       6%  
18 JPMCB Tysons Tower          
19 JPMCB Guardian Self Storage - Boulder          
20 JPMCB Hilton Cincinnati Netherland Plaza     11/30/2029    
21 LCM Plaza at the Border       6%  
22 LCM Prospect Park       5%  
23 LCM The Sutherland          
24 LCM Richmond City Center       15%  
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          
27 LCM Island Security Self Storage       8%  
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          
30 LCM 6723 Van Nuys Boulevard       19%  
31 LCM Opus Seaway       8%  
32 LCM Prince Creek Village Center          

 

A-1-14

 

 

ANNEX A-1                      
                         
      UPFRONT ESCROW(20)    
Loan # Seller(1) Property Name Upfront Capex Reserve ($) Upfront Engin. Reserve ($) Upfront Envir. Reserve ($) Upfront TI/LC Reserve ($) Upfront RE Tax Reserve ($) Upfront Ins. Reserve ($) Upfront Debt Service
Reserve ($)		 Upfront Other Reserve ($) Other Upfront Description ($)  
1 GACC Century Plaza Towers 0 0 0 0 0 0 0 100,769,680 Outstanding TI/LC Reserve: 71,223,945.39; Free Rent Funds: 29,545,734.88  
2 LCM Los Angeles Leased Fee Portfolio 0 0 0 0 0 0 0 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 0 115,921 441,662 0 0 0    
4 LCM 12555 & 12655 Jefferson 0 0 0 2,538,191 1,250,000 6,000 0 3,544,603 Earnout Reserve: 3,500,000.00; Free Rent Reserve: 44,603.12  
4.01 LCM 12655 Jefferson                    
4.02 LCM 12555 Jefferson                    
5 LCM Hyde Park Multifamily Portfolio 0 0 0 0 700,000 225,000 0 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 0 0 0 0 0 0 0 0    
7 LCM Hampton Roads Office Portfolio 250,000 223,102 0 1,500,000 600,000 30,000 0 1,088,187 Outstanding TI/LC Reserve: 1,001,935.59; Free Rent Reserve: 86,251.34  
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                    

 

A-1-15

 

 

ANNEX A-1                      
                         
      UPFRONT ESCROW(20)    
Loan # Seller(1) Property Name Upfront Capex Reserve ($) Upfront Engin. Reserve ($) Upfront Envir. Reserve ($) Upfront TI/LC Reserve ($) Upfront RE Tax Reserve ($) Upfront Ins. Reserve ($) Upfront Debt Service
Reserve ($)		 Upfront Other Reserve ($) Other Upfront Description ($)  
7.22 LCM 5 Manhattan Square                    
8 LCM Colorado Square 0 40,173 0 897,141 105,000 0 0 1,180,320 Vladimir Jones Reserve: 1,000,000.00; Free Rent Reserve: 180,320.14  
9 JPMCB Sunset North 12,375 0 0 38,672 153,562 166,282 0 14,787,464 Outstanding TI/LC Reserve: 14,380,753.87; Free Rent Reserve: 406,709.78  
10 JPMCB Jersey City Group 2 4,118 0 101,500 0 117,697 0 0 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 0 0 0 2,830,667 500,000 0 0 316,522 Free Rent Reserve  
12 LCM Union Heights 0 0 0 1,078,730 375,000 13,000 0 0    
13 LCM The Residence Inn by Marriott South Beach 0 6,250 0 0 0 0 0 0    
14 LCM Brooklyn Renaissance Plaza 0 0 0 3,360,261 850,000 95,000 0 39,128 Free Rent Reserve  
15 LCM 8571 Rivers Avenue 0 0 0 3,814,538 452,254 115,368 0 402,698 Expansion Premises Rent Reserve  
16 JPMCB Grand Canal Shoppes 0 0 0 0 0 0 0 13,527,940 Outstanding TI/LC Reserve: 12,309,694; Gap Rent Reserve: 1,218,246  
17 JPMCB 600 & 620 National Avenue 75,532 0 0 0 0 0 0 12,085,120 Outstanding TI/LC Reserve  
18 JPMCB Tysons Tower 0 0 0 0 0 0 0 0    
19 JPMCB Guardian Self Storage - Boulder 1,206 0 0 0 201,755 0 0 0    
20 JPMCB Hilton Cincinnati Netherland Plaza 0 382,383 0 0 460,682 0 0 3,090,409 PIP Reserve: 1,687,534.46; Working Capital Reserve: 902,874.64; Seasonality Reserve: 500,000  
21 LCM Plaza at the Border 0 0 0 0 99,288 6,611 0 0    
22 LCM Prospect Park 0 0 0 200,000 170,000 2,000 0 85,466 QuoteWizard Reserve  
23 LCM The Sutherland 0 25,052 0 0 10,000 13,000 0 0    
24 LCM Richmond City Center 0 28,875 0 0 80,000 7,000 0 0    
25 LCM KB Dallas DaVita Portfolio 49,697 12,500 0 0 0 0 0 120,000 Management Fee Reserve  
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 0 0 0 0 0 0 0 0    
27 LCM Island Security Self Storage 0 0 0 0 13,000 0 0 0    
28 LCM HD Supply Portfolio 0 191,720 0 50,000 0 10,000 0 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 0 19,550 0 0 10,000 5,500 0 0    
30 LCM 6723 Van Nuys Boulevard 0 0 0 0 40,200 9,173 0 0    
31 LCM Opus Seaway 0 0 0 0 12,000 17,500 0 0    
32 LCM Prince Creek Village Center 0 0 0 28,000 40,000 1,000 0 0    

 

A-1-16

 

 

ANNEX A-1                  
                     
      MONTHLY ESCROW(21)    
Loan # Seller(1) Property Name Monthly Capex Reserve ($) Monthly Envir. Reserve ($) Monthly TI/LC Reserve ($) Monthly RE Tax Reserve ($) Monthly Ins. Reserve ($) Monthly Other Reserve ($) Other Monthly Description ($)  
1 GACC Century Plaza Towers 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 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 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                

 

A-1-17

 

 

ANNEX A-1                  
                     
      MONTHLY ESCROW(21)    
Loan # Seller(1) Property Name Monthly Capex Reserve ($) Monthly Envir. Reserve ($) Monthly TI/LC Reserve ($) Monthly RE Tax Reserve ($) Monthly Ins. Reserve ($) Monthly Other Reserve ($) Other Monthly Description ($)  
7.22 LCM 5 Manhattan Square                
8 LCM Colorado Square 5,115 0 10,230 56,000 Springing 0    
9 JPMCB Sunset North 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 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 6,017 0 36,102 150,000 12,000 1/12 of Ground Rent Ground Lease Reserve  
15 LCM 8571 Rivers Avenue 2,893 0 0 38,818 12,819 Springing Ground Lease Reserve  
16 JPMCB Grand Canal Shoppes Springing 0 Springing Springing Springing Springing Ground Rent Reserve  
17 JPMCB 600 & 620 National Avenue 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 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 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 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-1-18

 

 

ANNEX A-1                            
                               
      RESERVE CAPS(22)     LARGEST TENANT(4)(23)(24)(25)  
Loan # Seller(1) Property Name CapEx Reserve Cap ($) Envir. Reserve Cap ($) TI/LC Reserve Cap ($) RE Tax Reserve Cap ($) Insur. Reserve Cap ($) Debt Service Reserve Cap ($) Other Reserve Cap ($)   Single Tenant Largest Tenant Unit Size Lease Expiration  
1 GACC Century Plaza Towers                 No Bank of America 149,508 09/30/29  
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  
4 LCM 12555 & 12655 Jefferson     Various           No        
4.01 LCM 12655 Jefferson                 No WeWork 82,889 08/31/28  
4.02 LCM 12555 Jefferson                 No Providence Health System 35,562 07/31/31  
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  
7.02 LCM 676 Independence Parkway                 No Strayer University, Inc. 25,622 03/31/21  
7.03 LCM 700 Independence Parkway                 No General Dynamics Info 46,745 01/31/22  
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  
7.06 LCM 200 Golden Oak Court                 No Tidewater Mortgage Services, Inc. 24,289 08/31/22  
7.07 LCM 1301 Executive Boulevard                 No Cox Communications Hampton Roads, LLC 26,136 05/31/20  
7.08 LCM 505 Independence Parkway                 No Cdyne 26,902 10/31/20  
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  
7.11 LCM 1305 Executive Boulevard                 No Schenker, Inc. 31,709 01/31/21  
7.12 LCM 500 Independence Parkway                 No Children’s Hospital of The King’s Daughters, Inc. 38,213 05/31/26  
7.13 LCM 501 Independence Parkway                 No Antech Systems 9,832 05/31/21  
7.14 LCM 1 Enterprise Parkway                 No Science Systems and Applications Inc. 30,755 05/31/21  
7.15 LCM 1457 Miller Store Road                 No Ultralife Corporation 32,522 04/30/21  
7.16 LCM 2809 South Lynnhaven Road                 No Innovative Systems & Solutions, Inc. 10,840 07/31/20  
7.17 LCM 22 Enterprise Parkway                 No Intergraph Corporation 13,000 10/31/20  
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  
7.20 LCM 484 Viking Drive                 No Brock & Scott, PLLC 5,572 12/31/21  
7.21 LCM 629 Phoenix Drive                 No Precision Measurements, Inc. 6,904 01/31/22  

 

A-1-19

 

 

ANNEX A-1                            
                               
      RESERVE CAPS(22)     LARGEST TENANT(4)(23)(24)(25)  
Loan # Seller(1) Property Name CapEx Reserve Cap ($) Envir. Reserve Cap ($) TI/LC Reserve Cap ($) RE Tax Reserve Cap ($) Insur. Reserve Cap ($) Debt Service Reserve Cap ($) Other Reserve Cap ($)   Single Tenant Largest Tenant Unit Size Lease Expiration  
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  
9 JPMCB Sunset North 445,499   928,122           No Intellectual Ventures 152,633 05/31/25  
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  
12 LCM Union Heights                 No Green River Capital LLC and Red Bell Real Estate, LLC 33,280 08/31/24  
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  
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  
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  
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  
22 LCM Prospect Park                 No Moss Adams 21,852 08/31/28  
23 LCM The Sutherland                 No        
24 LCM Richmond City Center 45,000               No Kroger 30,000 09/30/23  
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  
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  
32 LCM Prince Creek Village Center                 No Tidelands Health 5,087 12/14/24  

 

A-1-20

 

 

ANNEX A-1                          
                             
        2nd LARGEST TENANT(4)(23)(24)(25)   3rd LARGEST TENANT(4)(23)(24)(25)   4th LARGEST TENANT(4)(23)(24)(25)
Loan # Seller(1) Property Name   2nd Largest Tenant Unit Size Lease Expiration   3rd Largest Tenant Unit Size Lease Expiration   4th Largest Tenant Unit Size Lease Expiration
1 GACC Century Plaza Towers   Manatt Phelps 116,366 04/30/35   JPMorgan 97,726 08/31/21   Kirkland & Ellis 85,664 12/31/34
2 LCM Los Angeles Leased Fee Portfolio                        
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   Allstate Insurance Company 257,393 12/31/27   Classic Graphics 238,744 01/31/26   Alight Solutions LLC 216,377 11/30/25
4 LCM 12555 & 12655 Jefferson                        
4.01 LCM 12655 Jefferson   AegisMedia Americas, Inc. / Dentsu 17,867 11/30/23                
4.02 LCM 12555 Jefferson   Cardinia Real Estate 15,955 09/30/24   Starkey Laboratories 11,595 08/31/20   KTGY Group 8,407 01/14/20
5 LCM Hyde Park Multifamily Portfolio                        
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                        
7 LCM Hampton Roads Office Portfolio                        
7.01 LCM 510 Independence Parkway   Antech Systems, Inc. 23,581 05/31/23   Dollar Tree Management, Inc. 23,424 MTM   Verizon Wireless 12,258 10/31/21
7.02 LCM 676 Independence Parkway   Woolpert, Inc. 11,259 03/31/21   City of Chesapeake 7,739 10/31/22   McDonough Bolyard Peck 7,289 01/31/21
7.03 LCM 700 Independence Parkway   Emprise Corporation 23,501 10/31/23   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   RRMM Architects, P.C. 24,688 06/30/24   Gannet Satellite Information Network, Inc. 7,580 11/30/24   Adtalem Global Education Inc. 6,263 08/31/23
7.06 LCM 200 Golden Oak Court   Novonics Corp 10,950 12/31/23   Ironclad Technology Services LLC 9,850 05/31/22   Orion ICS, LLC 7,179 03/31/23
7.07 LCM 1301 Executive Boulevard   CACI, Inc. 23,884 01/31/21                
7.08 LCM 505 Independence Parkway   Honeywell Technology Solutions, Inc. 5,964 01/21/22   ReavesColey PLLC 5,718 06/30/21   Wooten Law 4,608 06/30/23
7.09 LCM 1313 Executive Boulevard                        
7.10 LCM 208 Golden Oak Court   Merrill Lynch, Pierce, Fenner & Smith Incorporated 14,693 09/30/22   Sentara Healthcare 7,942 12/31/21   J.G. Wentworth Home Lending, LLC 3,981 03/31/23
7.11 LCM 1305 Executive Boulevard   Precision Spinal Care, Inc. 2,298 03/31/27   LinQuest Corporation 2,116 04/30/20   Howroyd-Wright Employment Agency, Inc. 2,101 08/31/23
7.12 LCM 500 Independence Parkway   Chesapeake Ear, Nose & Throat 12,787 12/31/20                
7.13 LCM 501 Independence Parkway   C&F Mortgage 7,332 10/31/21   Apogee Solutions 4,425 01/31/20   Home Bancshares, Inc. 4,247 01/31/24
7.14 LCM 1 Enterprise Parkway   Battelle Memorial Institute 4,270 07/31/24   Amedisys Home Health of Virginia, LLC 3,146 04/30/23   Triple Canopy, Inc. 1,980 08/31/21
7.15 LCM 1457 Miller Store Road   Continental Tide Defense Systems, Inc. 16,350 04/30/21   Rexel USA, Inc. 8,262 08/31/20   U.S. Remodelers, Inc. 8,058 10/31/21
7.16 LCM 2809 South Lynnhaven Road   AGVIQ, LLC 10,625 05/31/24   Pond & Company 6,086 12/31/22   Mclean Mortgage Corporation 4,323 11/30/20
7.17 LCM 22 Enterprise Parkway   Mathew Thompson, III, Consulting Engineers, Inc. 9,356 10/31/22   Homeland Security Solutions, Inc. 8,156 11/30/20   York Services Holding Corp. 5,861 09/30/24
7.18 LCM 521 Butler Farm Road                        
7.19 LCM 21 Enterprise Parkway   Intelligent Software Solutions USA, LLC 8,823 09/30/20   Science and Technology Corporation 6,577 11/30/21   Analytical Mechanics Associates, Inc. 6,219 08/31/24
7.20 LCM 484 Viking Drive   Morgan-Marrow Company 2,902 03/31/22   Karda Systems, LLC 2,324 10/31/21   KH Family Enterprises, Inc. 2,293 09/30/20
7.21 LCM 629 Phoenix Drive   Eliza Hope Foundation 5,766 08/31/23   Center for Autism and Related Disorders, LLC 4,070 01/31/23   Caliber Home Loans, Inc. 4,026 01/31/22

 

A-1-21

 

 

ANNEX A-1                          
                             
        2nd LARGEST TENANT(4)(23)(24)(25)   3rd LARGEST TENANT(4)(23)(24)(25)   4th LARGEST TENANT(4)(23)(24)(25)
Loan # Seller(1) Property Name   2nd Largest Tenant Unit Size Lease Expiration   3rd Largest Tenant Unit Size Lease Expiration   4th Largest Tenant Unit Size Lease Expiration
7.22 LCM 5 Manhattan Square                        
8 LCM Colorado Square   Vladimir Jones 11,364 08/31/27   HighJump Software 11,000 06/30/26   Welkin Sciences, LLC 9,196 07/31/22
9 JPMCB Sunset North   ArenaNet 96,839 05/31/29   WeWork 78,303 12/31/31   Farmers 61,327 05/31/29
10 JPMCB Jersey City Group 2                        
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   Redwood Trust, Inc. 21,370 05/31/28   Merrill Lynch 18,450 06/30/22   UBS 7,107 03/31/27
12 LCM Union Heights   Zions Bank, N.A. 28,546 03/31/21   Performance Matters LLC 16,160 11/30/21   Coldwell Banker Residential 13,987 10/31/23
13 LCM The Residence Inn by Marriott South Beach                        
14 LCM Brooklyn Renaissance Plaza   NYC Department of Education 64,340 10/31/33   United Federation of Teachers 44,945 06/30/29   NYC Department of Citywide Administration 21,625 04/30/21
15 LCM 8571 Rivers Avenue                        
16 JPMCB Grand Canal Shoppes   Tao Nightclub 49,441 01/31/25   Madame ‘Tussaud Las Vegas 28,235 07/31/24   Regis Galerie 28,099 05/31/25
17 JPMCB 600 & 620 National Avenue                        
18 JPMCB Tysons Tower   Deloitte, LLP 94,378 08/31/27   Splunk Inc 57,521 05/31/22   Morgan Franklin 28,553 02/28/27
19 JPMCB Guardian Self Storage - Boulder                        
20 JPMCB Hilton Cincinnati Netherland Plaza                        
21 LCM Plaza at the Border   TJ Maxx 24,500 10/31/22   Fashion Q 10,036 11/30/22   Ulta 10,035 11/30/22
22 LCM Prospect Park   Vitek Real Estate 19,716 11/30/24   Kleinfelder, Inc. 17,791 02/28/23   Bank of America 15,018 01/31/21
23 LCM The Sutherland                        
24 LCM Richmond City Center   Walgreens 14,000 10/31/22   HyperCrew 6,595 01/31/22   Auto Zone 5,850 12/01/22
25 LCM KB Dallas DaVita Portfolio                        
25.01 LCM KB DaVita Dallas Portfolio - Lewisville   North Texas Kidney Disease Associates, P.A. 7,618 02/28/34                
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                        
27 LCM Island Security Self Storage                        
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                        
30 LCM 6723 Van Nuys Boulevard                        
31 LCM Opus Seaway   Givon USA 26,524 02/29/24   Safran Electrical 23,941 08/31/21        
32 LCM Prince Creek Village Center   Nail Care Spa 2,100 07/17/22   Professional Rehab Services 1,471 10/01/21   Bagel Factory 1,435 11/15/22

 

A-1-22

 

 

ANNEX A-1                      
                         
        5th LARGEST TENANT(4)(23)(24)(25)            
Loan # Seller(1) Property Name   5th Largest Tenant Unit Size Lease Expiration   Loan Purpose Principal / Carveout Guarantor(26) Lockbox (Y/N) Lockbox  Type(27) Cash Management(27)
1 GACC Century Plaza Towers   Greenberg Glusker 83,199 02/28/35   Refinance SPF JVP LLC; Luminance Acquisition Venture LLC Yes Hard Springing
2 LCM Los Angeles Leased Fee Portfolio           Refinance Paul Alanis, Cofinance, Inc. Yes Hard Springing
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   Wells Fargo Bank 196,613 03/31/25   Acquisition Aleph Investment Properties (US), LLLP, Aleph Investment Properties, LLLP Yes Hard Springing
4 LCM 12555 & 12655 Jefferson           Refinance Simon Mani, Daniel Mani Yes Soft Springing
4.01 LCM 12655 Jefferson                    
4.02 LCM 12555 Jefferson   Campus Explorer 6,017 04/30/21            
5 LCM Hyde Park Multifamily Portfolio           Refinance Lyrical-Antheus Realty Partners II, L.P. Yes Springing Springing
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 Hard Springing
7 LCM Hampton Roads Office Portfolio           Acquisition Lawrence Heller Yes Hard In Place
7.01 LCM 510 Independence Parkway                    
7.02 LCM 676 Independence Parkway   Centrotrade 5,874 01/31/23            
7.03 LCM 700 Independence Parkway                    
7.04 LCM 1309 Executive Boulevard                    
7.05 LCM 1317 Executive Boulevard   The Whiting-Turner Contracting Company 5,081 12/31/25            
7.06 LCM 200 Golden Oak Court   UPS Supply Chain Solutions, Inc. 2,457 03/31/20            
7.07 LCM 1301 Executive Boulevard                    
7.08 LCM 505 Independence Parkway   Allstate Insurance Company 3,545 01/31/23            
7.09 LCM 1313 Executive Boulevard                    
7.10 LCM 208 Golden Oak Court   People’s Home Equity, Inc. 2,722 09/30/23            
7.11 LCM 1305 Executive Boulevard   Allstate Insurance Company 1,611 12/31/20            
7.12 LCM 500 Independence Parkway                    
7.13 LCM 501 Independence Parkway   Fulton Bank, National Association 4,239 03/31/23            
7.14 LCM 1 Enterprise Parkway   Innovative Vision Technologies, Inc. 696 04/30/20            
7.15 LCM 1457 Miller Store Road                    
7.16 LCM 2809 South Lynnhaven Road   Liberty Title & Escrow Company, LLC 2,991 07/31/21            
7.17 LCM 22 Enterprise Parkway   Whitney, Bradley & Brown, Inc. 3,604 05/31/20            
7.18 LCM 521 Butler Farm Road                    
7.19 LCM 21 Enterprise Parkway   Northrop Grumman Systems 5,717 11/30/21            
7.20 LCM 484 Viking Drive   PSI Services LLC 1,142 12/31/23            
7.21 LCM 629 Phoenix Drive   Hubba Real Estate Services, Inc. 3,783 09/30/23            

 

A-1-23

 

 

ANNEX A-1                      
                         
        5th LARGEST TENANT(4)(23)(24)(25)            
Loan # Seller(1) Property Name   5th Largest Tenant Unit Size Lease Expiration   Loan Purpose Principal / Carveout Guarantor(26) Lockbox (Y/N) Lockbox  Type(27) Cash Management(27)
7.22 LCM 5 Manhattan Square                    
8 LCM Colorado Square   Exigo 7,441 09/30/22   Refinance Unico Investment Group LLC Yes Hard Springing
9 JPMCB Sunset North   GM Cruise 32,331 11/30/26   Acquisition Kennedy-Wilson Holdings, Inc. Yes Hard Springing
10 JPMCB Jersey City Group 2           Refinance Joseph Ehrman, Barry Schreiber Yes Springing Springing
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   RW Baird 4,195 10/31/24   Acquisition Mark R. Hamilton, Anthony O. Zanze, Kurt E. Houtkooper, David P. Messing Yes Hard Springing
12 LCM Union Heights   Veritas Funding LLC 13,016 05/31/23   Refinance Ronald A. Raddon Yes Hard Springing
13 LCM The Residence Inn by Marriott South Beach           Refinance Richard Finvarb, Ronald Finvarb Yes Hard Springing
14 LCM Brooklyn Renaissance Plaza   Motorola Solutions Inc. 9,975 01/31/22   Refinance Joshua L. Muss Yes Hard In Place
15 LCM 8571 Rivers Avenue           Refinance G. Steele Dewey IV, Steven J. Townley, Randolph W. Green, John Kneisel Yes Hard Springing
16 JPMCB Grand Canal Shoppes   Grand Lux Café 19,100 12/31/29   Refinance BPR Nimbus LLC Yes Hard Springing
17 JPMCB 600 & 620 National Avenue           Acquisition Brett Michael Lipman, Farshid Steve Shokouhi Yes Hard Springing
18 JPMCB Tysons Tower   Reed Smith LLP 28,553 07/31/29   Recapitalization NAP Yes Hard Springing
19 JPMCB Guardian Self Storage - Boulder           Refinance Steven H. Cohen Yes Springing Springing
20 JPMCB Hilton Cincinnati Netherland Plaza           Refinance Greg A. Power Yes Hard In Place
21 LCM Plaza at the Border   Big 5 Sporting Goods 9,811 01/31/26   Acquisition Wayne Cheng Yes Soft Springing
22 LCM Prospect Park   QuoteWizard 14,208 05/31/24   Acquisition Rohit Kumar Yes Hard Springing
23 LCM The Sutherland           Refinance LARP III-Blue Holdings, LLC Yes Soft Springing
24 LCM Richmond City Center   T-Mobile Mobile One 3,500 04/30/21   Refinance Newton Tran Yes Hard Springing
25 LCM KB Dallas DaVita Portfolio           Acquisition Jeff Pori Yes Hard Springing
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 Hard Springing
27 LCM Island Security Self Storage           Refinance Armand William Tiberio, Spencer Hulme Hurst, Christopher J. Gurdjian, Jeffrey Miller Yes Hard Springing
28 LCM HD Supply Portfolio           Refinance Craig J. Bernstein Yes Hard Springing
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 Soft Springing
30 LCM 6723 Van Nuys Boulevard           Acquisition Thomas Bell Yes Hard In Place
31 LCM Opus Seaway           Refinance Jeffrey Lavelle Yes Hard Springing
32 LCM Prince Creek Village Center   Wellness for Life 1,400 06/09/22   Acquisition MHCommercial Real Estate Fund, LLC Yes Soft Springing

 

A-1-24

 

 

ANNEX A-1                        
                           
      Pari Passu Debt   Additional Debt
Loan # Seller(1) Property Name Pari Passu (Y/N) Pari Passu Note Control (Y/N)(28) Pari Passu Piece In-Trust Cut-Off Balance Pari Passu Piece Non-Trust Cut-Off Balance Total Cut-off Date Pari Passu Debt   Additional Debt Permitted (Y/N) Additional Debt Exist (Y/N)(29) Additional Debt Type(s) Additional Debt Cut-off Date Balance Additional Debt Interest Rate
1 GACC Century Plaza Towers 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
2 LCM Los Angeles Leased Fee Portfolio Yes Yes 61,000,000 24,000,000 85,000,000   No No NAP NAP NAP
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 Yes No 55,000,000 127,250,000 182,250,000   Yes No Permitted Mezz NAP NAP
4 LCM 12555 & 12655 Jefferson Yes Yes 54,000,000 57,000,000 111,000,000   No No NAP NAP NAP
4.01 LCM 12655 Jefferson                      
4.02 LCM 12555 Jefferson                      
5 LCM Hyde Park Multifamily Portfolio Yes No 46,750,000 60,000,000 106,750,000   No Yes Mezzanine Loan 15,250,000 7.49000
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 NAP NAP NAP NAP   No No NAP NAP NAP
7 LCM Hampton Roads Office Portfolio Yes No 39,723,151 92,356,327 132,079,478   No Yes Mezzanine Loan 19,861,576 7.97750
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                      

 

A-1-25

 

 

ANNEX A-1                        
                           
      Pari Passu Debt   Additional Debt
Loan # Seller(1) Property Name Pari Passu (Y/N) Pari Passu Note Control (Y/N)(28) Pari Passu Piece In-Trust Cut-Off Balance Pari Passu Piece Non-Trust Cut-Off Balance Total Cut-off Date Pari Passu Debt   Additional Debt Permitted (Y/N) Additional Debt Exist (Y/N)(29) Additional Debt Type(s) Additional Debt Cut-off Date Balance Additional Debt Interest Rate
7.22 LCM 5 Manhattan Square                      
8 LCM Colorado Square No NAP NAP NAP NAP   No No NAP NAP NAP
9 JPMCB Sunset North Yes No 35,000,000 115,000,000 150,000,000   No No NAP NAP NAP
10 JPMCB Jersey City Group 2 No NAP NAP NAP NAP   No No NAP NAP NAP
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 Yes Yes 32,750,000 11,250,000 44,000,000   No No NAP NAP NAP
12 LCM Union Heights No NAP NAP NAP NAP   No No NAP NAP NAP
13 LCM The Residence Inn by Marriott South Beach No NAP NAP NAP NAP   No No NAP NAP NAP
14 LCM Brooklyn Renaissance Plaza Yes No 24,808,910 64,503,166 89,312,076   No No NAP NAP NAP
15 LCM 8571 Rivers Avenue No NAP NAP NAP NAP   No No NAP NAP NAP
16 JPMCB Grand Canal Shoppes Yes No 20,000,000 740,000,000 760,000,000   No Yes Subordinate Debt 215,000,000 6.25000
17 JPMCB 600 & 620 National Avenue Yes No 20,000,000 117,900,000 137,900,000   No No NAP NAP NAP
18 JPMCB Tysons Tower Yes No 20,000,000 170,000,000 190,000,000   No No NAP NAP NAP
19 JPMCB Guardian Self Storage - Boulder No NAP NAP NAP NAP   No No NAP NAP NAP
20 JPMCB Hilton Cincinnati Netherland Plaza Yes No 17,000,000 55,500,000 72,500,000   No No NAP NAP NAP
21 LCM Plaza at the Border No NAP NAP NAP NAP   No No NAP NAP NAP
22 LCM Prospect Park No NAP NAP NAP NAP   No No NAP NAP NAP
23 LCM The Sutherland No NAP NAP NAP NAP   No No NAP NAP NAP
24 LCM Richmond City Center No NAP NAP NAP NAP   No No NAP NAP NAP
25 LCM KB Dallas DaVita Portfolio No NAP NAP NAP NAP   No No NAP NAP NAP
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 Yes No 9,200,000 30,000,000 39,200,000   No No NAP NAP NAP
27 LCM Island Security Self Storage No NAP NAP NAP NAP   No No NAP NAP NAP
28 LCM HD Supply Portfolio No NAP NAP NAP NAP   No No NAP NAP NAP
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 NAP NAP NAP NAP   No No NAP NAP NAP
30 LCM 6723 Van Nuys Boulevard No NAP NAP NAP NAP   No No NAP NAP NAP
31 LCM Opus Seaway No NAP NAP NAP NAP   No No NAP NAP NAP
32 LCM Prince Creek Village Center No NAP NAP NAP NAP   No No NAP NAP NAP

 

A-1-26

 

 

ANNEX A-1                                              
                                                 
        Total Debt   HOTEL OPERATING STATISTICS  
Loan # Seller(1) Property Name   Total Debt Cut-off Balance Total Debt UW NCF DSCR Total Debt Current LTV % Total Debt UW NOI Debt Yield %   2016 Occupancy % 2016 ADR ($) 2016 RevPAR ($) 2017 Occupancy % 2017 ADR ($) 2017 RevPAR ($) 2018 Occupancy % 2018 ADR ($) 2018 RevPAR ($) Most Recent Occupancy % Most Recent ADR ($) Most Recent RevPAR ($) UW Occupancy % UW ADR ($) UW RevPAR ($) Loan #
1 GACC Century Plaza Towers   1,200,000,000 3.07 52.1% 10.1%                                 1
2 LCM Los Angeles Leased Fee Portfolio   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   182,250,000 2.96 68.8% 11.6%                                 3
4 LCM 12555 & 12655 Jefferson   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   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%                                 5.30
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                                 6
7 LCM Hampton Roads Office Portfolio   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

 

A-1-27

 

 

ANNEX A-1                                              
                                                 
        Total Debt   HOTEL OPERATING STATISTICS  
Loan # Seller(1) Property Name   Total Debt Cut-off Balance Total Debt UW NCF DSCR Total Debt Current LTV % Total Debt UW NOI Debt Yield %   2016 Occupancy % 2016 ADR ($) 2016 RevPAR ($) 2017 Occupancy % 2017 ADR ($) 2017 RevPAR ($) 2018 Occupancy % 2018 ADR ($) 2018 RevPAR ($) Most Recent Occupancy % Most Recent ADR ($) Most Recent RevPAR ($) UW Occupancy % UW ADR ($) UW RevPAR ($) Loan #
7.22 LCM 5 Manhattan Square     1.16 82.0% 9.4%                                 7.22
8 LCM Colorado Square   NAP NAP NAP NAP                                 8
9 JPMCB Sunset North   150,000,000 2.63 66.1% 9.1%                                 9
10 JPMCB Jersey City Group 2   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   44,000,000 2.62 62.0% 10.4%                                 11
12 LCM Union Heights   NAP NAP NAP NAP                                 12
13 LCM The Residence Inn by Marriott South Beach   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   89,312,076 1.43 48.3% 9.0%                                 14
15 LCM 8571 Rivers Avenue   NAP NAP NAP NAP                                 15
16 JPMCB Grand Canal Shoppes   975,000,000 1.67 59.5% 7.5%                                 16
17 JPMCB 600 & 620 National Avenue   137,900,000 1.93 70.0% 7.2%                                 17
18 JPMCB Tysons Tower   190,000,000 3.07 52.1% 11.0%                                 18
19 JPMCB Guardian Self Storage - Boulder   NAP NAP NAP NAP                                 19
20 JPMCB Hilton Cincinnati Netherland Plaza   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                                 21
22 LCM Prospect Park   NAP NAP NAP NAP                                 22
23 LCM The Sutherland   NAP NAP NAP NAP                                 23
24 LCM Richmond City Center   NAP NAP NAP NAP                                 24
25 LCM KB Dallas DaVita Portfolio   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   39,200,000 1.71 68.8% 8.2%                                 26
27 LCM Island Security Self Storage   NAP NAP NAP NAP                                 27
28 LCM HD Supply Portfolio   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                                 29
30 LCM 6723 Van Nuys Boulevard   NAP NAP NAP NAP                                 30
31 LCM Opus Seaway   NAP NAP NAP NAP                                 31
32 LCM Prince Creek Village Center   NAP NAP NAP NAP                                 32

 

A-1-28

 

 

Footnotes to Annex A-1

   
(1) “JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “LCM” denotes LoanCore Capital Markets LLC, as Mortgage Loan Seller; and “GACC” denotes German American Capital Corporation or one of its affiliates, as Mortgage Loan Seller.

With respect to Loan No. 1, Century Plaza Towers, the mortgage loan was co-originated by Deutsche Bank AG acting through its New York Branch (which subsequently transferred its notes to DBR Investments Co. Limited), Wells Fargo Bank, National Association, and Morgan Stanley Bank, N.A.

With respect to Loan No. 16, Grand Canal Shoppes, the mortgage loan was co-originated by JPMCB, Morgan Stanley Bank, N.A., Wells Fargo Bank, N.A. and Goldman Sachs Bank USA.

With respect to Loan No. 17, 600 & 620 National Avenue, the mortgage loan was co-originated by JPMCB and Wells Fargo Bank, N.A.

With respect to Loan No. 18, Tysons Tower, the mortgage loan was co-originated by JPMCB and Wells Fargo Bank, N.A.
   
(2) With respect to Loan No. 5, Hyde Park Multifamily Portfolio, the mortgaged properties are comprised of one income producing parking lot and 41 mid-rise and garden apartment buildings. The apartment buildings are comprised of 835 residential units (totaling 743,704 square feet) and four commercial retail units (totaling 11,062 square feet).

With respect to Loan No. 23, The Sutherland, the mortgage property is comprised of 107 residential units (totaling 75,549 square feet) and five commercial retail units (totaling 18,538 square feet).
   
(3) Certain of the mortgage loans include parcels ground leased to tenants in the calculation of the total square footage and the occupancy of the mortgaged property.

With respect to Loan No. 10, Jersey City Group 2, four commercial tenants collectively occupy five ground floor commercial units totaling 3,325 square feet, and the related commercial leases are not reflected by Units.

With respect to Loan No. 16, Grand Canal Shoppes, Units excludes the 84,743 square foot space currently leased to Barneys New York. This space is included in the collateral, but the mortgage loan documents permit a free release with respect to such space. As such, no value or rental income has been attributed to this space.
   
(4) In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy. UW Revenues ($), UW NOI ($) and UW NCF ($) are generally calculated by the Mortgage Loan Seller in accordance with its underwriting guidelines. UW NOI ($) and UW NCF ($) may include contractual or market rent escalations and, in the case of certain tenants, may be based on the average rent paid by the tenant through either the term of the related lease or the mortgage loan. Please see “Description of the Mortgage Pool—Certain Calculations and Definitions” for additional information.

With respect to Loan No. 1, Century Plaza Towers, the Largest Tenant, Bank of America, has signed a lease for an additional 26,664 square feet on the 13th floor of the South Tower and is expected to begin paying rent and take occupancy in January 2020. The 2nd Largest Tenant, Manatt Phelps has signed a lease for five suites in the South Tower on the 4th, 14th, 15th, 16th and 17th floors totaling 116,366 square feet and is expected to begin paying rent and take occupancy in stages starting in March 2020, with full occupancy of the space expected by May 2020. The 4th Largest Tenant, Kirkland & Ellis, has not yet taken occupancy and is expected to occupy three suites in the South Tower on the 37th, 38th, and 39th floors totaling 85,664 square feet starting in January 2020. The 5th largest tenant, Greenberg Glusker, has signed a lease for three suites in the South Tower on the 26th, 27th and 31st floors totaling 83,199 square feet and is expected to begin paying rent and take occupancy in March 2020.

With respect to Loan No. 4, 12555 & 12655 Jefferson, Occupancy % includes AegisMedia Americas, Inc. / Dentsu, which leases 17,867 square feet (17.7% of net rentable area) through November 30, 2023 but is currently dark.

With respect to Loan No. 5, Hyde Park Multifamily Portfolio, Occupancy % excludes the 5110 South Harper Avenue mortgaged property. The 5237-5245 South Kenwood mortgaged property includes three commercial units (totaling 3,871 square feet) and the 5401-5409 South Cottage Grove Avenue mortgaged property includes one commercial unit (totaling 7,191 square feet), each of which is 100.0% occupied. In addition, due to recent renovations the 5487-5491 South Hyde Park Boulevard mortgaged property and the 5507-5509 South Hyde Park Boulevard mortgaged property experienced 0.0% Most Recent and Second Most Recent occupancy,

 

A-1-29

 

 

  respectively, and the 5507-5509 South Hyde Park Boulevard mortgaged property and 5524-5526 South Everett Avenue mortgaged property experienced low historical occupancy due to renovations in 2017.

With respect to Loan No. 9, Sunset North, the 3rd Largest Tenant, WeWork, has executed its lease, taken possession of its space and begun paying rent, but has not yet taken occupancy. According to the borrower sponsor, WeWork is expected to complete buildout of its space and begin taking occupancy in November 2019. We cannot assure you that WeWork will take occupancy as expected.

With respect to Loan No. 11, Belvedere Place, the Largest Tenant, WeWork has executed an expansion lease for an additional 25,278 square feet (24.7% of NRA) but has not yet taken occupancy or commenced paying rent.

With respect to Loan No. 15, 8571 Rivers Avenue, the Largest Tenant, T-Mobile PCS Holdings LLC, has executed a lease for an additional 44,350 square feet (approximately 25.5% of NRA) but has not yet taken occupancy or commenced paying rent.

With respect to Loan No. 17, 600 & 620 National Avenue, the Largest Tenant, Google, has executed its lease and commenced paying rent but has not taken occupancy.
   
  With respect to Loan No. 20, Hilton Cincinnati Netherland Plaza, approximately 35.6% of UW Revenues ($) is attributable to the food and beverage outlets at the mortgaged property and the remainder of the UW Revenues ($) is attributable to the hospitality component of the mortgaged property.
   
(5) With respect to all mortgage loans, with the exceptions of the mortgage loans listed below, the Current LTV % and the Maturity LTV % are based on the “as-is” Appraisal Value ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met.

With respect to Loan No. 3, Innovation Park, the Appraised Value ($), Current LTV % and Maturity LTV % reflect the “Hypothetical As-Is” appraised value of $264,900,000 as of August 22, 2019, which assumes that approximately $2.2 million of outstanding tenant improvement and leasing costs were reserved at loan origination. At loan origination, all outstanding tenant improvement and leasing costs were reserved accordingly. Based on the As-Is appraised value of $262,900,000 as of August 22, 2019, the Current LTV % and Maturity LTV % are both equal to 69.3%.

With respect to Loan No. 17, 600 & 620 National Avenue, the Appraised Value ($), Current LTV % and Maturity LTV % reflect the “Market Value As Stabilized” appraised value of $197,000,000 as of August 19, 2019, which assumes that the sole tenant at the mortgaged property, Google, has taken possession of its space and commenced paying fully unabated rent and all outstanding tenant improvements and leasing commissions have been reserved. At loan origination, all outstanding tenant improvements and leasing commissions were reserved accordingly. Based on the “as-is” appraised value of $185,000,000 as of August 19, 2019, the Current LTV % and Maturity LTV % are both equal to 74.5%.

With respect to Loan No. 20, Hilton Cincinnati Netherland Plaza, the Appraised Value ($), Current LTV % and Maturity LTV % reflect the “Hypothetical As-Is” appraised value of $105,500,000, which assumes that approximately $1.5 million of PIP work has been completed. At loan origination, the borrower reserved $1,687,534, representing approximately 110.0% of the estimated cost of the remaining PIP work. Based on the “As-Is” appraised value of $104,000,000 as of August 22, 2019, the Current LTV % and Maturity LTV % are 69.7% and 64.6%, respectively.
   
(6) For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.
   
(7) With respect to Loan Nos. 1, 2, 3, 4, 5, 7, 9, 11, 14, 16, 17, 18, 20 and 26, Century Plaza Towers, Los Angeles Leased Fee Portfolio, Innovation Park, 12555 & 12655 Jefferson, Hyde Park Multifamily Portfolio, Hampton Roads Office Portfolio, Sunset North, Belvedere Place, Brooklyn Renaissance Plaza, Grand Canal Shoppes, 600 & 620 National Avenue, Tysons Tower, Hilton Cincinnati Netherland Plaza and NOV Headquarters, in each case, the mortgage loan is part of a larger split whole loan, which consists of the mortgage loan and one or more pari passu and/or subordinate components. Please see “Description of the Mortgage Pool—The Whole Loans” for additional information.

With respect to Loan No. 10, Jersey City Group 2, the mortgage loan documents do not permit partial release of the individual mortgaged properties.

 

A-1-30

 

 

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

With respect to Loan Nos. 12, 21, and 26, Union Heights, Plaza at the Border, and NOV Headquarters, in each case, the borrowers own all or a portion, as applicable, of the mortgaged property as tenants-in-common.
   
(9) For each mortgage loan, the Net Mortgage Rate % is equal to the excess of the related Interest Rate % over the related Servicing Fee Rate, the Trustee Fee Rate (including the Certificate Administrator Fee Rate), the Operating Advisor Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate (collectively, the “Admin Fee %”).
   
(10) For the mortgage loans that are interest-only for the entire term and accrue interest on an Actual/360 basis, the Monthly Debt Service ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
   
(11) With respect to all mortgage loans, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.

With respect to Loan No. 7, Hampton Roads Office Portfolio, Monthly Debt Service ($) is calculated based on the average of the first 12 principal and interest payments following the Cut-off Date and the Annual Debt Service ($) is calculated based on the on the sum of the first 12 principal and interest payments following the cut-off based on the assumed principal and interest payment schedule set forth in Annex H to the prospectus. Accordingly, Current Balance ($), Maturity Balance ($), Monthly Debt Service ($), UW NOI DSCR, UW NCF DSCR, Total Cut-off Date Pari Passu Debt reflect this payment schedule and a fixed interest rate of 5.30000%.
   
(12) In some instances in which the loan documents provide grace periods with respect to payments, such grace periods may be permitted a limited number of times per any 12-month periods.

With respect to Loan Nos. 1, 3, 10 and 19, Century Plaza Towers, Innovation Park, Jersey City Group 2, and Guardian Self Storage - Boulder, in each case, the late payment of 5% excludes the balloon payment of principal due on the Maturity Date. In addition, with respect to Loan No. 1, Century Plaza Towers, the lender is required to waive one late payment charge each calendar year if the borrower makes such delinquent payment in full within ten days after such payment was due.
   
(13) The “L” component of the prepayment provision represents lockout payments.
The “Def” component of the prepayment provision represents defeasance payments.
The “YM” component of the prepayment provision represents yield maintenance payments.
The “O” Component of the prepayment provision represents the free payments including the Maturity Date.

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

With respect to Loan No. 1 Century Plaza Towers, the related Whole Loan may be prepaid in whole, or as described below, in part, at any time after the origination date, together with, if prior to July 9, 2029, payment of a prepayment premium equal to the greater of 1.00% and a yield maintenance premium. Defeasance of the full $1,200,000,000 Century Plaza Towers Whole Loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) October 21, 2022.

With respect to Loan No. 1, Century Plaza Towers, if no event of default is continuing, the borrower has the right to convert the windowless top two floors (43rd and 44th floors) of each of the two towers comprising the Century Plaza Towers Property (the “Conversion Space”) into non-occupiable space and to transfer the development credits associated with the Conversion Space in connection with the anticipated commencement of the construction of an additional building at the adjacent 2000 Avenue of the Stars parcel owned by an affiliate of the borrower or to a third party in connection with a sale of the 2000 Avenue of the Stars parcel to a third party (the “Century Plaza Towers Conversion and Transfer”), provided that the borrower satisfies certain conditions set forth in the Century Plaza Towers Whole Loan documents, including, among others, (A) such Century Plaza Towers Conversion and Transfer is not reasonably expected to have a material adverse effect on the Century Plaza Towers Property and is on terms and conditions that are commercially reasonable and at arm’s length, (B) the borrower either (1) prepays the Century Plaza Towers Whole Loan in the amount of (i) $30,000,000, plus (ii) if prior to the open prepayment date, a prepayment premium (the “Prepayment Premium”) equal to the greater of 1.00% or the yield maintenance premium on the amount prepaid (the “Conversion Prepayment Amount”) or (2) if the transfer of the development rights is to an affiliate of the borrower, the borrower deposits with the lender cash or a letter of credit as collateral for the Century Plaza Towers Whole Loan in the amount of (i) $30,000,000, plus (ii) 105% of the Prepayment Premium that would be due if the prepayment were made as of such date and (C) the Century Plaza Towers Conversion and Transfer complies

 

A-1-31

 

 

  with any REMIC requirements.  If the borrower transfers the development rights to an affiliate and deposits cash or a letter of credit as collateral for the Century Plaza Towers Whole Loan, the borrower may return the development rights to the borrower along with the delivery of a clean date down endorsement to the lender, in which case the lender is required to return the cash or letter of credit (as applicable) to the borrower.  If the borrower’s affiliate is granted a permit to begin work on the proposed project at the 2000 Avenue of the Stars parcel or if such permit is not granted within five years after transfer of the development credits and the development credits have not been transferred back to the borrower as described above, then the borrower is required to promptly prepay the outstanding principal balance of the Century Plaza Towers Whole Loan in an amount equal to the Conversion Prepayment Amount (with any cash deposit applied to such prepayment, provided that the borrower must promptly pay the lender any difference between such cash deposit and the Conversion Prepayment Amount).
   
 

With respect to Loan No. 2, Los Angeles Leased Fee Portfolio, which is part of a larger Whole Loan, the lockout period is required to be at least 26 payments beginning with and including the first payment date of October 6, 2019. Defeasance of the full $85,000,000 whole loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) September 6, 2022. The assumed lockout period of 26 months is based on the expected closing date of the JPMDB 2019-COR6 securitization in November 2019. The actual lockout period may be longer.

With respect to Loan No. 4, 12555 & 12655 Jefferson, which is part of a larger Whole Loan, the lockout period is required to be at least 25 payments beginning with and including the first payment date of November 6, 2019. Defeasance of the full $111,000,000 whole loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) April 6, 2023. The assumed lockout period of 25 months is based on the expected closing date of the JPMDB 2019-COR6 securitization in November 2019. The actual lockout period may be longer.

With respect to Loan No. 7, Hampton Roads Office Portfolio, which is part of a larger Whole Loan, the lockout period is required to be at least 31 payments beginning with and including the first payment date of May 6, 2019. Prepayment of the full $133,000,000 whole loan along with the yield maintenance premium is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) October 6, 2022. The assumed lockout period of 31 months is based on the expected closing date of the JPMDB 2019-COR6 securitization in November 2019. The actual lockout period may be longer.

With respect to Loan No. 9, Sunset North, the lockout period will be at least 25 payment dates beginning with and including the first payment date of November 1, 2019. Defeasance of the full $150.0 million Sunset North Whole Loan is permitted after the date that is the earlier to occur of (i) November 1, 2023 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected JPMDB 2019-COR6 securitization closing date in November 2019. The actual lockout period may be longer.

With respect to Loan No. 11, Belvedere Place, which is part of a larger Whole Loan, the lockout period is required to be at least 26 payments beginning with and including the first payment date of October 6, 2019. Defeasance of the full $44,000,000 whole loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) September 6, 2022. The assumed lockout period of 26 months is based on the expected closing date of the JPMDB 2019-COR6 securitization in November 2019. The actual lockout period may be longer.

With respect to Loan No. 16, Grand Canal Shoppes, the lockout period will be at least 28 payment dates beginning with and including the first payment date of August 1, 2019. Defeasance of the full $975.0 million Grand Canal Shoppes Whole Loan is permitted after the date that is the earlier to occur of (i) June 3, 2022 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 28 payments is based on the expected JPMDB 2019-COR6 securitization closing date in November 2019. The actual lockout period may be longer.

 

With respect to Loan No. 17, 600 & 620 National Avenue, the lockout period will be at least 26 payment dates beginning with and including the first payment date of October 11, 2019. Defeasance of the full $137.9 million 600 & 620 National Avenue Whole Loan is permitted after the date that is the earlier of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) October 11, 2022. For the purposes of this prospectus, the assumed lockout period of 26 months is based on the JPMDB 2019-COR6 securitization closing date in November 2019. The actual lockout period may be longer.

With respect to Loan No. 18, Tysons Tower, the lockout period will be at least 25 payment dates beginning with and including the first Payment Due Date of November 11, 2019. The borrower is permitted to prepay the full

 

A-1-32

 

 

 

$190.0 million Tysons Tower Whole Loan with the payment of yield maintenance premium after the date that is the earlier to occur of (i) November 11, 2022 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected JPMDB 2019-COR6 securitization closing date in November 2019. The actual lockout period may be longer.

With respect to Loan No. 26, NOV Headquarters, which is part of a larger Whole Loan, the lockout period is required to be at least 31 payments beginning with and including the first payment date of May 6, 2019. Defeasance of the full $39,200,000 whole loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) October 6, 2022. The assumed lockout period of 31 months is based on the expected closing date of the JPMDB 2019-COR6 securitization in November 2019. The actual lockout period may be longer.

   
(14) With respect to some mortgage loans, historical financial information may not be available due to the when the properties were constructed, renovated and/or acquired.

With respect to Loan No. 2, Los Angeles Leased Fee Portfolio, the ground leases commenced at various dates in 2016, and some historical financials may not be available.

With respect to Loan Nos. 4 and 8, 12555 & 12655 Jefferson and Colorado Square, the related properties were recently renovated and some historical financials may not be available.

With respect to Loan Nos. 6, 9, 10, 11, 19, 25, and 30, BJ’s Wholesale Club, Sunset North, Jersey City Group 2, Belvedere Place, Guardian Self Storage - Boulder, KB Dallas DaVita Portfolio, and 6723 Van Nuys Boulevard, the related mortgaged properties were recently acquired, and some historical financials may not be available.

With respect to Loan No. 10, Jersey City Group 2, only the aggregate portfolio-level financials were available instead of individual property-level financials. The mortgaged properties are crossed.

With respect to Loan Nos. 13 and 32, The Residence Inn by Marriott South Beach and Prince Creek Village Center, the related properties are newly constructed and some historical financials may not be available.

With respect to Loan No. 15, 8571 Rivers Avenue, the T-Mobile lease commenced in March 2018. As such, historical financials are not available.

With respect to Loan No. 17, 600 & 620 National Avenue, the related property is undergoing a tenant build-out and some historical financials may not be available.
   
(15) In the case of certain mortgage loans, the UW NOI ($) exceeds Most Recent NOI ($) by 10%.

With respect to Loan No. 1, Century Plaza Towers, the UW NOI is over 10% higher than 2018 NOI. The increase from TTM NOI to UW NOI is primarily due to (i) new leases that have been executed since September 2019, accounting for 20.6% of NRA and 24.6% of UW Gross Potential Revenue, (ii) $2,354,778 in straight line rent taken through the earlier of the loan term or the lease term for 14 tenants, and (iii) $3,269,254 of rent steps taken through October 2020.

With respect to Loan No. 2, Los Angeles Leased Fee Portfolio, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is attributable to approximately $950,940 of underwritten average ground rent over loan term.

With respect to Loan No. 8, Colorado Square, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is primarily driven by the mortgaged property’s renovation that was completed in 2018 and the subsequent lease up from 78.1% occupancy in 2018 to 90.6% current occupancy as well as approximately $232,371 of average rent over the loan term for Colorado Interstate Gas.

With respect to Loan No. 9, Sunset North, the increase by 10% or more from Most Recent NOI ($) to UW NOI ($) is primarily attributable to recent leasing at the mortgaged property.

With respect to Loan No. 10, Jersey City Group 2, the increase by 10% or more from Most Recent NOI ($) to UW NOI ($) is primarily attributable to management changes at the mortgaged property.

With respect to Loan No. 11, Belvedere Place, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is primarily attributable to newly signed leases with WeWork, which collectively account for approximately $3.2 million in underwritten rent. In addition, UW NOI ($) includes approximately $38,859 and $15,287 of average rent over the loan term for Merrill Lynch and UBS, respectively.

With respect to Loan No. 19, Guardian Self Storage - Boulder, the increase by 10% or more from Most Recent NOI ($) to UW NOI ($) is primarily attributable to recent leasing at the mortgaged property.

 

A-1-33

 

 

  With respect to Loan No. 22, Prospect Park, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is primarily attributable to newly signed leases with QuoteWizard and Ion Media of Sacramento, which collectively account for approximately $393,940 in underwritten rent.
   
(16) With respect to all hotel properties the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same.

With respect to Loan No. 14, Brooklyn Renaissance Plaza, the mortgaged property is subject to a payment-in-lieu-of-tax (“PILOT”) program which is in year 21 of 25. Due to the short-term nature of the abatement, taxes were underwritten based on the full real estate taxes.

With respect to Loan No. 6, BJ’s Wholesale Club, the mortgaged property currently benefits from a 25-year tax abatement from the Industrial & Commercial Abatement Program provided by the New York City Department of Finance (the “ICAP”). The ICAP for the Mortgaged Property commenced in the tax year 2014/2015 and is scheduled to expire in the tax year 2039/2040. However, the Mortgage Loan was underwritten based on the full tax amount. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” for additional information.
   
(17) The UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan.

With respect to Loan No. 7, Hampton Roads Office Portfolio, the UW NOI DSCR and UW NCF DSCR is calculated based on the sum of the first 12 principal and interest payments following the Cut-off Date based on the assumed principal and interest payment schedule set forth in Annex H to the prospectus.
   
(18) In the case of certain mortgage loans, all or a portion of the Title Type consists of a leasehold interest.

With respect to Loan No. 12, Union Heights, a portion of the mortgaged property is subject to a condominium regime governing a total of six condominium units. The borrower owns one condominium unit which represents an approximately 11.1% interest under the condominium regime, and, therefore, does not control the condominium association. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics— Condominium and Other Shared Interests” in the prospectus for additional information.

With respect to Loan No. 14, Brooklyn Renaissance Plaza, the mortgaged property consists of the borrower’s leasehold interest in one unit in a condominium with a total of five units. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” in the prospectus for additional information.

With respect to Loan No. 20, Hilton Cincinnati Netherland Plaza, the mortgaged property is one of three condominium units that collectively constitute a condominium regime. The borrower does not control the condominium board of directors. However, the borrower sponsor is one of three members of the board of directors, and the other two directors are appointed by the remaining unit owners, each an affiliate of the borrower. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information.

With respect to Loan No. 25, KB Dallas DaVita Portfolio, the Fort Worth mortgaged property is subject to a condominium regime governing two condominium units, both of which are owned by the sponsor. In addition, the Plano mortgaged property is subject to a condominium regime governing a total of seven units. The borrower owns one condominium unit which represents an approximately 11.1% interest under the condominium regime, and, therefore, does not control the condominium association. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics— Condominium and Other Shared Interests” in the prospectus for additional information.
   
(19) With respect to each hotel property, shows the expiration date of the related license agreement, franchise agreement, operating agreement or management agreement. See “Description of the Mortgage Pool—Property Types—Hotel Properties” in the preliminary prospectus for information related to mortgage loans secured by hotel properties.

With respect to Loan No. 13, The Residence Inn by Marriott South Beach, the related franchise agreement has two, 10-year renewal options that are exercisable at the sole discretion of the borrower, which, if exercised, would extend the term of the franchise agreement to December 31, 2066.
   
(20) Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.
   
(21) Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves

 

A-1-34

 

 

   
  with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents.

With respect to Loan No. 3, Innovation Park, the borrower is required to make monthly deposits into the Monthly TI/LC Reserve ($) the amount of (a) through November 1, 2022, $115,921, and (b) thereafter, $193,201; provided, however, the requirement to make the monthly deposits into the Monthly TI/LC Reserve ($) is waived on each Payment Due Date prior to October 1, 2022 if the amount on deposit is equal to or greater than $1,400,000. The aggregate amount of the applicable amount of funds on deposit may not exceed a cap of $5,000,000 on any payment date.

With respect to Loan No. 4, 12555 & 12655 Jefferson, the borrower is required to deposit $16,159 into the Monthly TI/LC Reserve ($) commencing November 6, 2019 and on each Payment Due Date thereafter provided, however, that in the event that at any time the balance in the Rollover Reserve Subaccount exceeds $1,000,000, if less than 94% of the rentable square footage of the Properties are tenanted pursuant to executed Leases and with tenants that are in occupancy and open for business or $400,000, if 94% or more of the rentable square footage of the Property is tenanted pursuant to executed Leases and with tenants that are in occupancy and open for business, Borrowers’ obligation to make payments to Lender shall cease until the first Payment Date following the date on which the amount in the Rollover Reserve Subaccount falls below the foregoing thresholds.

With respect to Loan No. 13, The Residence Inn by Marriott South Beach, the requirement for the borrower to make monthly deposits into the Monthly Capital/FF&E Reserve ($) is waived so long as so long as (i) the Marriott Management Agreement is in full force and effect and (ii) funds are being transferred into the Manager FF&E Reserve pursuant to the Marriott Management Agreement.

With respect to Loan No. 15, 8571 Rivers Avenue, the borrower’s ownership interest is an estate for years through June 29, 2025 at which time the borrower’s fee estate will revert to a ground lease interest. The borrower has an option to purchase the fee interest at fair market value on June 30, 2025 or any time during the ground lease term. Commencing on July 6, 2025, the borrower is required to deposit an amount equal to 1/12th of the estimated ground rent over the next 12 months into the Monthly Other Reserve ($) on each Payment Due Date thereafter until the date on which the borrower acquires the interest pursuant to the terms of the mortgage loan documents.

With respect to Loan No. 20, Hilton Cincinnati Netherland Plaza, the borrower is required to make monthly deposits into the Monthly Capex Reserve ($), beginning on May 1, 2020, an amount equal to the greater of (i) 4% of the gross income from the operation of the Mortgage Property for the preceding month and (ii) the amount of the deposit, if any, then required by the franchisor on account of FF&E under the franchise agreement.
   
  With respect to Loan No. 22, Prospect Park, the borrower is required to deposit $4,687.17 into the Monthly Capex Reserve ($) commencing November 6, 2019 to October 6, 2021, then $2,353.58 on November 6, 2021 and each Payment Due Date thereafter.

With respect to Loan No. 25, KB Dallas DaVita Portfolio, the borrower is required to deposit $828 into the Monthly Capex Reserve ($) commencing July 6, 2024 and on each Payment Due Date thereafter.

With respect to Loan No. 26, NOV Headquarters, the requirement for the borrower to make monthly deposits of $5,617 into the Monthly Capex Reserve ($) is waived so long as (i) no event of default under the mortgage loan documents has occurred and is continuing, (ii) the NOV lease and the NOV lease guaranty remain in full force and effect, (iii) no default beyond any applicable notice and cure period has occurred and is continuing under the NOV lease, and (iv) NOV lease tenant remains fully responsible to make capital improvements to the mortgaged property under the NOV lease.

With respect to Loan No. 28, HD Supply Portfolio, the requirement that the borrower make monthly deposits of $7,683 into the Monthly TI/LC Reserve ($) and $2,305 into the Monthly CapEx Reserve ($) is waived if the HD Supply Leases and the Stericycle Lease have been renewed or extended on or before December 31, 2023 and the ZimaPack Lease has been renewed or extended on or before January 31, 2025, provided the funds in the Capital Expense Reserve Subaccount and/or the Rollover Reserve Subaccount are greater than the Capital Expense Reserve Threshold Amount ($138,285) and/or the Rollover Reserve Threshold Amount ($553,140), as applicable.
   
(22) Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.

 

A-1-35

 

 

  With respect to Loan No. 4, 12555 & 12655 Jefferson, the TI/LC Reserve Caps ($) is equal to (i) $1,000,000 if the mortgaged property is less than 94.0% leased or (ii) $400,000 if the mortgaged property is greater than or equal to 94.0% leased.

With respect to Loan No. 20, Hilton Cincinnati Netherland Plaza, on each Payment Due Date, the borrower is required to deposit all excess cash flow into the Monthly Other Reserve ($), subject to a monthly cap of $250,000, to create a seasonality reserve (the “Monthly Seasonality Deposit”). However, the foregoing requirement will be waived if (a) as of the applicable Payment Due Date, amounts then on deposit in the seasonality reserve account are greater than $1,000,000 and (b) the amount then on deposit in the seasonality reserve account is more than $750,000 but less than $1,000,000, then the amount to be deposited by Borrower for such Monthly Seasonality Deposit will be the difference between $1,000,000 and the amount then on deposit in the seasonality reserve account.
   
(23) With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property. In some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.

With respect to Loan No. 4, 12555 & 12655 Jefferson, the 2nd Largest Tenant at the 12655 Jefferson mortgaged property, AegisMedia Americas, Inc. / Dentsu, leases 17,867 square feet (9.2% of net rentable area) through November 30, 2023 but is currently dark.
   
(24) In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date, and may not include smaller spaces with different expiration dates.

With respect to Loan No. 1, Century Plaza Towers, the largest tenant, Bank of America, has various lease expiration dates: (i) 106,890 square feet with a lease expiration date of September 30, 2029, (ii) 17,833 square feet with a lease expiration date of September 30, 2024 and (iii) 24,785 square feet related to the Merrill Lynch space, with a lease expiration date of June 30, 2022.

With respect to Loan No. 7, Hampton Roads Office Portfolio, the Largest Tenant at the 200 Golden Oak Court mortgaged property, Tidewater Mortgage Services, Inc., leases 21,636 square feet of space that expires on August 31, 2022 and 2,653 square feet of space that expires on March 31, 2020. The Largest Tenant at the 505 Independence Parkway mortgaged property, Cdyne, leases 22,126 square feet of space that expires on October 31, 2020 and 4,776 square feet of space that expires on June 30, 2021. The Largest Tenant at the 1305 Executive Boulevard mortgaged property, Schenker, Inc., leases 26,283 square feet of space that expires on January 31, 2021 and 5,426 square feet of space that expires on June 30, 2022. The Largest Tenant at the 501 Independence Parkway mortgaged property, Antech Systems, leases 5,028 square feet of space that expires on May 31, 2021 and 4,804 square feet of space that expires on May 31, 2022. In addition, the 2nd Largest Tenant at the 501 Independence Parkway mortgaged property, C&F Mortgage, leases 5,491 square feet of space that expires on October 31, 2021 and 1,841 square feet of space that expires on January 31, 2022.

With respect to Loan No. 12, Union Heights, the 2nd Largest Tenant at the mortgaged property, Zions Bank, N.A., leases 16,667 square feet of space that expires on May 31, 2023 and 11,879 square feet of space that expires on March 31, 2021.
   
(25) The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. Certain tenants may have the right to reduce or abate rent or terminate all or a portion of their leased spaces for a breach or violation of co-tenancy provisions in the related leases.

With respect to Loan No. 1, Century Plaza Towers, the Largest Tenant at the Mortgaged Property, Bank of America, has the right to terminate its lease as of September 30, 2026 upon written notice on or before September 30, 2025 and the payment of a termination fee in the amount of $1,908,666, the 4th Largest Tenant Kirkland & Ellis, has the one-time right to terminate its lease as of January 1, 2032 upon written notice on or before 1 January 1, 2031 and payment of a termination fee, and the 5th Largest Tenant, Greenberg Glusker, has the one-time right to terminate its lease as of March 1, 2032 upon written notice on or before March 1, 2031 and the payment of a termination fee. The 3rd Largest Tenant, JPMorgan Chase Bank, is an affiliate of the borrower sponsor and borrower.

With respect to Loan No. 3, Innovation Park, (a) the Largest Tenant, AXA Equitable, has the right to terminate its lease with respect to 144,647 square feet (out of total 291,528 square feet) on December 31, 2024, with 12 months’ prior written notice and the payment of a termination fee equal to the unamortized amounts of brokerage commissions, rent abatements and landlord work costs related to such space; (b) the 2nd Largest Tenant, Allstate Insurance Company, has the right to terminate its lease on November 30, 2022, with nine

 

A-1-36

 

 

  months’ prior written notice and the payment of a termination fee equal to the unamortized amounts of brokerage commissions, rent abatements and landlord work costs related to such space; (c) the 3rd Largest Tenant, Classic Graphics, has the right to terminate its lease with respect to 58,969 square feet (out of total 238,744 square feet) on December 31, 2020, with nine months’ prior written notice and the payment of a termination fee equal to the unamortized amounts of brokerage commissions, landlord work costs related to tenant spaces and the cost of dividing the existing space from any additional space leased to Classic Graphics; and (d) the 4th Largest Tenant, Alight Solutions LLC, has the right to terminate its lease on November 20, 2022 with 12 months’ prior notice and the payment of a termination fee equal to three months base rent and unamortized brokerage commissions, rent abatements and landlord work costs related to such space.
   
  With respect to Loan No. 7, Hampton Roads Office Portfolio, the Largest Tenant at the 500 Independence Parkway mortgaged property, Children’s Hospital of The King’s Daughters, Inc., has the right to terminate its lease at any time after May 31, 2023 by providing at least 12 months’ notice and payment of a termination fee. In addition, the Largest Tenant at the 1 Enterprise Parkway mortgaged property, Science Systems and Applications Inc., has the right to terminate its lease at any time by providing at least six months’ notice and payment of a termination fee.

With respect to Loan No. 8, Colorado Square, the Largest Tenant, Colorado Interstate Gas has a one-time termination option effective in June 2030, with 12-months prior notice and payment of a termination fee in the amount equal to the sum of any unamortized tenant improvements and leasing commissions and three months of base rent.
   
  With respect to Loan No. 9, Sunset North, the 4th Largest Tenant, Farmers, includes (i) 60,166 square feet leased to Farmers New World with the right to terminate its lease on or after June 30, 2026 with no less than 12 months’ prior written notice and payment of a termination fee equal to (A) all rent through and including October 2026 and (B) the unamortized cost of all free or abated rent, tenant improvement allowances, reasonable attorneys’ fees, and leasing commissions actually paid or provided by the borrower, and (ii) 1,161 square feet leased to Farmers Credit Union with the right to terminate its lease on or after August 31, 2026 with no less than 12 months’ prior written notice and the payment of a termination fee equal to (A) all rent through and including December 2026 and (B) the unamortized cost of all free or abated rent, tenant improvement allowances, reasonable attorneys’ fees, and leasing commissions actually paid or provided by the borrower.

With respect to Loan No. 18, Tysons Tower, (i) the 4th Largest Tenant, Morgan Franklin, has a one-time right to terminate its lease effective February 28, 2024, with 12 months’ prior notice, subject to a termination fee equal to the then-unamortized amount of tenant improvements and leasing commissions, as of the effective date of termination, (ii) the 5th Largest Tenant, Reed Smith LLP, has a one-time right to terminate its lease effective August 1, 2027, with 15 months’ prior notice, subject to a termination fee equal to (A) three months of base rent plus (B) the then-unamortized amount of tenant improvements and leasing commissions, as of the effective date of termination.

With respect to Loan No. 21, Plaza at the Border, the Largest Tenant, Ross Dress for Less has the right to terminate its lease if (i) TJ Maxx is no longer in occupancy or (ii) lack of presence of one national or regional retailer totaling 7,500 square feet. The 2nd Largest Tenant, TJ Maxx, has the right to terminate its lease if Ross Dress for Less is no longer in occupancy. The 3rd and 4th Largest Tenants, Fashion Q and Ulta, respectively, have the right to terminate their lease if Ross Dress for Less and TJ Maxx are no longer in occupancy. The 5th Largest Tenant, Big 5 Sporting Goods, has the right to terminate its lease if the shopping center’s occupancy falls below 50%.

With respect to Loan No. 22, Prospect Park, the Largest Tenant, Moss Adams, has a one-time right to terminate its lease in September 2023 by providing at least nine months’ notice and payment of a termination fee. The 2nd Largest Tenant, Vitek Real Estate, has a one-time right to terminate its lease in November 2021 by providing at least nine months’ notice and payment of a termination fee. The 3rd Largest Tenant, Kleinfelder, Inc., has a right to terminate its lease in March 2021 by providing at least nine months’ notice and payment of a termination fee.

With respect to Loan No. 24, Richmond City Center, the 2nd Largest Tenant, Walgreens, has the right to terminate its lease as of the last day of the following months of the lease term: 240, 300, 360 and 420 by providing 12 months’ notice. In addition, Walgreens has the right to terminate its lease in the event the grocery store in the shopping center ceases operations and no other business reasonably acceptable to tenant commences operations in the space for a period of 12 consecutive months.

With respect to Loan No. 32, Prince Creek Village Center, the Largest Tenant, Tidelands Health has the right to terminate its lease in the event Publix ceases operations and no other business commences operations in the space for a period of 12 consecutive months.

 

A-1-37

 

 

(26) In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes or due to the number of parties serving as the Principal / Carveout Guarantor. In the case of certain mortgage loans, the loan documents permit the borrower to replace the Principal / Carveout Guarantor upon satisfaction of certain terms and conditions in the related loan documents.
With respect to Loan No. 1, Century Plaza Towers, there is no non-recourse carveout guarantor or separate environmental indemnitor.

With respect to Loan No. 3, Innovation Park, the borrower at its election may maintain a policy of environmental insurance. In such event, the lender agrees that, with respect to all matters covered by such policy, such policy will be the lender’s primary source of recovery for any liability relating to hazardous materials at the mortgaged property and the environmental indemnity provided in connection with the mortgage loan will be the lender’s secondary source of recovery. Please see “Description of the Mortgage Pool—Non-Recourse Carveout Limitations” for additional information.

With respect to Loan No. 18, Tysons Tower, the mortgage loan has no separate carveout guarantor, and the borrower is the only indemnitor under the related environmental indemnity agreement.
   
(27) The classification of the lockbox and cash management types is described in the Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” for further details.
   
(28) With respect to Loan No. 3, Innovation Park, the related Whole Loan will initially be serviced by the master servicer and special servicer pursuant to the pooling and servicing agreement for this transaction. From and after the date on which the related lead servicing companion loan is securitized, it is anticipated that the related whole loan will be serviced under and by the master servicer and special servicer designated in the related pooling and servicing agreement entered into in connection with such securitization.
   
(29) Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Debt—Mezzanine Indebtedness” and “—Other Indebtedness” and “Certain Legal Aspects of the Mortgage Loans” in the Prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.

With respect to Loan No. 1, Century Plaza Towers, Borrower will have a one-time right to cause its owners to incur a mezzanine loan, provided, among other conditions: (i) the aggregate loan-to-value ratio of the Century Plaza Towers Whole Loan and the mezzanine loan is equal to or less than 52.1% (or if a partial prepayment of the Century Plaza Towers Whole Loan has occurred in connection with a Century Plaza Towers Conversion and Transfer, 51.5%), (ii) the aggregate debt service coverage ratio of the Century Plaza Towers Whole Loan and the mezzanine loan is equal to or greater than 3.12x (or if a partial prepayment of the Century Plaza Towers Whole Loan has occurred in connection with a Century Plaza Towers Conversion and Transfer, 3.18x), (iii) the aggregate debt yield of the Century Plaza Towers Whole Loan and the mezzanine loan is equal to or greater than 9.5% (or if a partial prepayment of the Century Plaza Towers Whole Loan has occurred in connection with a Century Plaza Towers Conversion and Transfer, 9.7%), (iv) the mezzanine loan is coterminous with the Century Plaza Towers Whole Loan and (v) entry into a customary intercreditor agreement acceptable to the lender and each rating agency rating securities backed by a portion of the Century Plaza Towers Whole Loan.

With respect to Loan No. 18, Tysons Tower, the Mortgage Loan documents permit the pledge by The Macerich Company, Macerich Partnership, L.P., Alaska Permanent Fund Corporation and/or their affiliates of their indirect ownership interest in the related borrower to a qualified real estate investor (with total assets in name or under management in excess of $1 billion and, except with respect to pension advisory firm or similar fiduciary, capital/ statutory surplus, shareholder equity or net worth in excess of $250 million) (a “QREI”) as part of a credit facility upon certain conditions. Please see “Description of the Mortgage Pool–Other Indebtedness” in the preliminary prospectus for additional information.

 

A-1-38