FWP 1 n2032-x4_anxa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226123-08
     

 

Free Writing Prospectus dated February 26, 2020

 

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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)  Unit of Measure Occupancy %(4)
1 GACC Murphy Crossing 1011 & 1033 McCarthy Boulevard and 915, 933, & 1001 Murphy Ranch Road Milpitas CA 95035 Santa Clara 1 Office Suburban 1994 2015 363,567 Square Feet 100.0%
2 GACC/JPMCB Moffett Towers Buildings A, B & C Various Sunnyvale CA 94089 Santa Clara 3 Office Suburban 2008   951,498 Square Feet 100.0%
2.01 GACC/JPMCB Moffett Towers Building B 1020 Enterprise Way Sunnyvale CA 94089 Santa Clara 1 Office Suburban 2008   317,166 Square Feet 100.0%
2.02 GACC/JPMCB Moffett Towers Building C 1050 Enterprise Way Sunnyvale CA 94089 Santa Clara 1 Office Suburban 2008   317,166 Square Feet 100.0%
2.03 GACC/JPMCB Moffett Towers Building A 1000 Enterprise Way Sunnyvale CA 94089 Santa Clara 1 Office Suburban 2008   317,166 Square Feet 100.0%
3 JPMCB 1633 Broadway 1633 Broadway New York NY 10019 New York 1 Office CBD 1972 2013 2,561,512 Square Feet 98.4%
4 CREFI 650 Madison Avenue 650 Madison Avenue New York NY 10022 New York 1 Mixed Use Office/Retail 1957, 1987 2015 600,415 Square Feet 97.4%
5 GACC CBM Portfolio Various Various Various Various Various 52 Hotel Limited Service Various Various 7,677 Rooms 70.8%
5.01 GACC Courtyard Larkspur Landing Marin County 2500 Larkspur Landing Circle Larkspur CA 94939 Marin 1 Hotel Limited Service 1987 2013 146 Rooms 81.8%
5.02 GACC Courtyard San Mateo Foster City 550 Shell Boulevard Foster City CA 94404 San Mateo 1 Hotel Limited Service 1987 2016 147 Rooms 76.5%
5.03 GACC Courtyard San Jose Cupertino 10605 North Wolfe Road Cupertino CA 95014 Santa Clara 1 Hotel Limited Service 1988 2017 149 Rooms 63.8%
5.04 GACC Courtyard Boulder 4710 Pearl East Circle Boulder CO 80301 Boulder 1 Hotel Limited Service 1987 2013 149 Rooms 66.7%
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes 2633 Sepulveda Boulevard Torrance CA 90505 Los Angeles 1 Hotel Limited Service 1988 2013 149 Rooms 85.8%
5.06 GACC Courtyard Los Angeles Hacienda Heights 1905 South Azusa Avenue Hacienda Heights CA 91745 Los Angeles 1 Hotel Limited Service 1990 2013 150 Rooms 79.5%
5.07 GACC Courtyard Seattle South Center 400 Andover Park West Tukwila WA 98188 King 1 Hotel Limited Service 1989 2013 149 Rooms 78.7%
5.08 GACC Courtyard Nashville Airport 2508 Elm Hill Pike Nashville TN 37214 Davidson 1 Hotel Limited Service 1988 2013 145 Rooms 74.7%
5.09 GACC Courtyard Palm Springs 1300 East Tahquitz Canyon Way Palm Springs CA 92262 Riverside 1 Hotel Limited Service 1988 2013 149 Rooms 74.3%
5.10 GACC Courtyard Portland Beaverton 8500 Southwest Nimbus Avenue Beaverton OR 97008 Washington 1 Hotel Limited Service 1989 2014 149 Rooms 67.7%
5.11 GACC Courtyard Atlanta Perimeter Center 6250 Peachtree Dunwoody Road Atlanta GA 30328 Fulton 1 Hotel Limited Service 1987 2013 145 Rooms 72.0%
5.12 GACC Courtyard Detroit Livonia 17200 North Laurel Park Drive Livonia MI 48152 Wayne 1 Hotel Limited Service 1988 2014 149 Rooms 68.8%
5.13 GACC Courtyard St. Louis Creve Coeur 828 North New Ballas Road Creve Coeur MO 63146 Saint Louis 1 Hotel Limited Service 1987 2013 154 Rooms 67.3%
5.14 GACC Courtyard Lincroft Red Bank 245 Half Mile Road Red Bank NJ 07701 Monmouth 1 Hotel Limited Service 1988 2013 146 Rooms 77.5%
5.15 GACC Courtyard Rye 631 Midland Avenue Rye NY 10580 Westchester 1 Hotel Limited Service 1988 2016 145 Rooms 72.5%
5.16 GACC Courtyard Fresno 140 East Shaw Avenue Fresno CA 93710 Fresno 1 Hotel Limited Service 1990 2013 146 Rooms 76.9%
5.17 GACC Courtyard Tampa Westshore 3805 West Cypress Street Tampa FL 33607 Hillsborough 1 Hotel Limited Service 1989 2013 145 Rooms 82.5%
5.18 GACC Courtyard Boston Andover 10 Campanelli Drive Andover MA 01810 Essex 1 Hotel Limited Service 1989 2014 146 Rooms 68.5%
5.19 GACC Courtyard Detroit Metro Airport 30653 Flynn Drive Romulus MI 48174 Wayne 1 Hotel Limited Service 1987   146 Rooms 79.7%
5.20 GACC Courtyard Denver Tech Center 6565 South Boston Street Greenwood Village CO 80111 Arapahoe 1 Hotel Limited Service 1987 2010 155 Rooms 59.3%
5.21 GACC Courtyard Charlottesville North 638 Hillsdale Drive Charlottesville VA 22901 Albemarle 1 Hotel Limited Service 1989 2014 150 Rooms 62.8%
5.22 GACC Courtyard St. Petersburg Clearwater 3131 Executive Drive Clearwater FL 33762 Pinellas 1 Hotel Limited Service 1988 2013 149 Rooms 72.8%
5.23 GACC Courtyard Fort Lauderdale Plantation 7780 Southwest 6th Street Fort Lauderdale FL 33324 Broward 1 Hotel Limited Service 1988   149 Rooms 77.8%
5.24 GACC Courtyard West Palm Beach 600 Northpoint Parkway West Palm Beach FL 33407 Palm Beach 1 Hotel Limited Service 1986 2012 149 Rooms 79.7%
5.25 GACC Courtyard Chicago Lincolnshire 505 Milwaukee Avenue Lincolnshire IL 60069 Lake 1 Hotel Limited Service 1987   146 Rooms 57.4%
5.26 GACC Courtyard Phoenix Mesa 1221 South Westwood Avenue Mesa AZ 85210 Maricopa 1 Hotel Limited Service 1985 2013 149 Rooms 75.0%
5.27 GACC Courtyard Chicago Waukegan Gurnee 3800 Northpoint Boulevard Waukegan IL 60085 Lake 1 Hotel Limited Service 1986   149 Rooms 63.6%
5.28 GACC Courtyard Chicago Highland Park 1505 Lake Cook Road Highland Park IL 60035 Lake 1 Hotel Limited Service 1988   149 Rooms 57.0%
5.29 GACC Courtyard Bakersfield 3601 Marriott Drive Bakersfield CA 93308 Kern 1 Hotel Limited Service 1988 2013 146 Rooms 77.4%
5.30 GACC Courtyard Norwalk 474 Main Avenue Norwalk CT 06851 Fairfield 1 Hotel Limited Service 1990 2013 145 Rooms 75.5%
5.31 GACC Courtyard Kansas City Overland Park Metcalf 11301 Metcalf Avenue Overland Park KS 66210 Johnson 1 Hotel Limited Service 1989 2014 149 Rooms 61.5%
5.32 GACC Courtyard Silver Spring North 12521 Prosperity Drive Silver Spring MD 20904 Montgomery 1 Hotel Limited Service 1988 2013 146 Rooms 64.6%
5.33 GACC Courtyard Raleigh Cary 102 Edinburgh Drive South Cary NC 27511 Wake 1 Hotel Limited Service 1988 2019 149 Rooms 59.0%
5.34 GACC Courtyard New Haven Wallingford 600 Northrop Road Wallingford CT 06492 New Haven 1 Hotel Limited Service 1990 2013 149 Rooms 66.0%
5.35 GACC Courtyard Chicago Oakbrook Terrace 6 Transam Plaza Drive Oakbrook Terrace IL 60181 DuPage 1 Hotel Limited Service 1986   147 Rooms 67.4%
5.36 GACC Courtyard Indianapolis Castleton 8670 Allisonville Road Indianapolis IN 46250 Marion 1 Hotel Limited Service 1987   146 Rooms 66.6%
5.37 GACC Courtyard Annapolis 2559 Riva Road Annapolis MD 21401 Anne Arundel 1 Hotel Limited Service 1989 2013 149 Rooms 63.8%
5.38 GACC Courtyard Greenville Haywood Mall 70 Orchard Park Drive Greenville SC 29615 Greenville 1 Hotel Limited Service 1988 2019 146 Rooms 63.7%
5.39 GACC Courtyard Minneapolis St Paul Airport 1352 Northland Drive Mendota Heights MN 55120 Dakota 1 Hotel Limited Service 1987 2014 146 Rooms 73.7%
5.40 GACC Courtyard San Antonio Downtown Market Square 600 Santa Rosa South Avenue San Antonio TX 78204 Bexar 1 Hotel Limited Service 1990 2013, 2014 149 Rooms 75.6%
5.41 GACC Courtyard Denver Stapleton 7415 East 41st Avenue Denver CO 80216 Denver 1 Hotel Limited Service 1987 2015 146 Rooms 67.7%
5.42 GACC Courtyard St. Louis Westport Plaza 11888 Westline Industrial Drive St Louis MO 63146 Saint Louis 1 Hotel Limited Service 1987 2014 149 Rooms 68.7%
5.43 GACC Courtyard Dallas Plano Parkway 4901 West Plano Parkway Plano TX 75093 Collin 1 Hotel Limited Service 1988 2013 149 Rooms 60.0%
5.44 GACC Courtyard Phoenix North Metrocenter 9631 North Black Canyon Highway Phoenix AZ 85021 Maricopa 1 Hotel Limited Service 1987 2015 146 Rooms 62.0%
5.45 GACC Courtyard Dallas Richardson at Spring Valley 1000 South Sherman Street Richardson TX 75081 Dallas 1 Hotel Limited Service 1988 2015 149 Rooms 72.2%
5.46 GACC Courtyard Birmingham Homewood 500 Shades Creek Parkway Birmingham AL 35209 Jefferson 1 Hotel Limited Service 1988 2013 140 Rooms 78.7%
5.47 GACC Courtyard Atlanta Airport South 2050 Sullivan Road Atlanta GA 30337 Clayton 1 Hotel Limited Service 1986 2013 144 Rooms 76.5%
5.48 GACC Courtyard Atlanta Gwinnett Mall 3550 Venture Parkway Northwest Duluth GA 30096 Gwinnett 1 Hotel Limited Service 1987 2015 146 Rooms 77.9%
5.49 GACC Courtyard Poughkeepsie 2641 South Road Poughkeepsie NY 12601 Dutchess 1 Hotel Limited Service 1988 2013 149 Rooms 80.1%
5.50 GACC Courtyard Memphis Airport 1780 Nonconnah Boulevard Memphis TN 38132 Shelby 1 Hotel Limited Service 1987 2014 145 Rooms 76.8%
5.51 GACC Courtyard Charlotte South Park 6023 Park South Drive Charlotte NC 28210 Mecklenburg 1 Hotel Limited Service 1988 2013 149 Rooms 65.2%
5.52 GACC Courtyard Philadelphia Devon 762 West Lancaster Avenue Wayne PA 19087 Chester 1 Hotel Limited Service 1989 2013 149 Rooms 64.1%
6 JPMCB 1501 Broadway 1501 Broadway New York NY 10036 New York 1 Mixed Use Office/Retail 1926 2018 737,471 Square Feet 77.8%
7 JPMCB Apollo Education Group HQ Campus 4025, 4035, 4045, 4050, and 4055 South Riverpoint Parkway Phoenix AZ 85040 Maricopa 1 Office Suburban 2007, 2008 2019 599,664 Square Feet 100.0%
8 JPMCB Bellagio Hotel and Casino 3600 South Las Vegas Boulevard Las Vegas NV 89109 Clark 1 Hotel Full Service 1997 2019 3,933 Rooms 94.8%
9 JPMCB 3500 Lacey 3500 Lacey Road Downers Grove IL 60515 DuPage 1 Office Suburban 1992 2014-2018 583,982 Square Feet 92.8%
10 JPMCB Kings Plaza 5100 Kings Plaza Brooklyn NY 11234 Kings 1 Retail Super Regional Mall 1969 2018 811,797 Square Feet 96.7%
11 CREFI The Westin Book Cadillac 1114 Washington Boulevard Detroit MI 48226 Wayne 1 Hotel Full Service 1924 2008 453 Rooms 77.6%
12 CREFI East Village Multifamily Pool 3 Various New York NY Various New York 2 Multifamily Mid-Rise Various Various 55 Units 96.4%
12.01 CREFI 329-335 East 9th Street 329-335 East 9th Street New York NY 10003 New York 1 Multifamily Mid-Rise 1900 1983 35 Units 97.1%
12.02 CREFI 516-518 East 13th Street 516-518 East 13th Street New York NY 10009 New York 1 Multifamily Mid-Rise 1910 2009 20 Units 95.0%
13 GACC Crenshaw Plaza 3210-3314 West Slauson Avenue and 5804-5870 Crenshaw Boulevard Los Angeles CA 90043 Los Angeles 1 Retail Anchored 1967-2004   137,794 Square Feet 100.0%
14 GACC Staples Headquarters 500 Staples Drive Framingham MA 01702 Middlesex 1 Office Suburban 1997   666,088 Square Feet 100.0%
15 JPMCB 3000 Post Oak 3000 Post Oak Boulevard Houston TX 77056 Harris 1 Office CBD 1979 2014 441,523 Square Feet 99.4%
16 GACC 3205 Eastern Market 3201 and 3205 East Market Street and 3400 Eastern Boulevard York PA 17402 York 1 Multifamily Garden 1963, 1970   371 Units 93.8%
17 CREFI Mitchellville Plaza 12100-12224 Central Avenue Mitchellville MD 20721 Prince George’s 1 Retail Anchored 1991   156,414 Square Feet 83.8%
18 JPMCB Stonemont Net Lease Portfolio Various Various Various Various Various 66 Various Various Various Various 6,097,587 Square Feet 100.0%
18.01 JPMCB Motorola Solutions 1299 & 1303 East Algonquin Road Schaumburg IL 60196 Cook 1 Office Suburban 1977, 1980 2016 517,000 Square Feet 100.0%
18.02 JPMCB MetLife - Bridgewater, NJ 501 U.S. Highway 22 Bridgewater NJ 08807 Somerset 1 Office Suburban 1978 2011 419,727 Square Feet 100.0%
18.03 JPMCB Baxalta 1200 Lakeside Drive Bannockburn IL 60015 Lake 1 Office Suburban 1999 2016 260,084 Square Feet 100.0%
18.04 JPMCB Amerigroup Corporation 5800 Northampton Boulevard Norfolk VA 23502 Norfolk City 1 Office Suburban 1993 2014 314,778 Square Feet 100.0%
18.05 JPMCB MetLife - Warwick, RI 700 Quaker Lane Warwick RI 02818 Kent 1 Office Suburban 1976 2016-2018 370,298 Square Feet 100.0%
18.06 JPMCB DST Output - El Dorado Hills, CA 5220 Robert J. Mathews Parkway El Dorado Hills CA 95762 El Dorado 1 Industrial Flex 1988 1998, 2004, 2011 555,219 Square Feet 100.0%
18.07 JPMCB Tate & Lyle 5450 Prairie Stone Parkway Hoffman Estates IL 60192 Cook 1 Office Suburban 2008 2012 114,213 Square Feet 100.0%
18.08 JPMCB MetLife - Aurora, IL 177 South Commons Drive Aurora IL 60504 DuPage 1 Office Suburban 1976   273,070 Square Feet 100.0%
18.09 JPMCB Anthem Blue Cross and Blue Shield 1831 Chestnut Street Saint Louis MO 63103 Saint Louis City 1 Office CBD 1947 2013, 2019 336,392 Square Feet 100.0%
18.10 JPMCB DST Output - South Windsor, CT 125 Ellington Road South Windsor CT 06074 Hartford 1 Industrial Flex 1999 2002, 2006 304,837 Square Feet 100.0%
18.11 JPMCB DST Output - Kansas City, MO 2600 Southwest Boulevard Kansas City MO 64108 Jackson 1 Industrial Flex 1900, 2002 2007 317,594 Square Feet 100.0%
18.12 JPMCB MetLife - Oriskany, NY 5950 Airport Road Oriskany NY 13424 Oneida 1 Office Suburban 1971, 1990 2014 212,326 Square Feet 100.0%
18.13 JPMCB MetLife - Dayton, OH 9797 Springboro Pike Dayton OH 45342 Montgomery 1 Office Suburban 1976 2014, 2019 219,019 Square Feet 100.0%
18.14 JPMCB Weatherford 19685 Interstate 37 South Elmendorf TX 78211 Bexar 1 Industrial Flex 2012, 2013, 2014   241,525 Square Feet 100.0%
18.15 JPMCB Anthem 2 & 39 Gannett Drive South Portland ME 04106 Cumberland 1 Office Suburban 1992   207,638 Square Feet 100.0%
18.16 JPMCB AAA Club Alliance 200 Commerce Drive Newark DE 19713 New Castle 1 Office Suburban 1998 2004 68,034 Square Feet 100.0%
18.17 JPMCB MetLife - Convent Station, NJ 334 Madison Avenue Convent Station NJ 07960 Morris 1 Office Suburban 1976 2010 76,413 Square Feet 100.0%
18.18 JPMCB Eby-Brown - West Mifflin, PA 920 Irwin Run Road West Mifflin PA 15122 Allegheny 1 Industrial Flex 1982, 1984, 1990, 1999, 2001, 2005, 2011   147,212 Square Feet 100.0%
18.19 JPMCB Eby-Brown - Ypsilanti, MI 2085 East Michigan Avenue Ypsilanti MI 48198 Washtenaw 1 Industrial Warehouse/Distribution 1962, 1980, 2008   250,000 Square Feet 100.0%
18.20 JPMCB Capital One 30 7th Avenue South Saint Cloud MN 56301 Stearns 1 Office Suburban 2007   72,966 Square Feet 100.0%
18.21 JPMCB Eby-Brown - Springfield, OH 1982 Commerce Circle Springfield OH 45504 Clark 1 Industrial Warehouse/Distribution 1982, 1983, 1996, 2008   200,505 Square Feet 100.0%
18.22 JPMCB Anthem Virginia 602 South Jefferson Street Roanoke VA 24011 Roanoke City 1 Office CBD 1980 2018 130,938 Square Feet 100.0%
18.23 JPMCB SKF USA 41-45 Harmon Avenue Falconer NY 14733 Chautauqua 1 Industrial Flex 2011, 2012   82,000 Square Feet 100.0%
18.24 JPMCB United Wisconsin 15200 West Small Road New Berlin WI 53151 Waukesha 1 Office Suburban 2009   56,014 Square Feet 100.0%
18.25 JPMCB Mylan Technologies 20 Houghton Street Saint Albans VT 05478 Franklin 1 Office Suburban 1991 2014 41,046 Square Feet 100.0%
18.26 JPMCB First Midwest Bank - Lockport, IL 800 South State Street Lockport IL 60441 Will 1 Retail Bank Branch 1974   22,468 Square Feet 100.0%

 

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)  Unit of Measure Occupancy %(4)
18.27 JPMCB First Midwest Bank - Plainfield, IL 24509 West Lockport Street Plainfield IL 60544 Will 1 Retail Bank Branch 2007   20,589 Square Feet 100.0%
18.28 JPMCB First Midwest Bank - Palos Heights, IL 12600 South Harlem Avenue Palos Heights IL 60463 Cook 1 Retail Bank Branch 1991   24,708 Square Feet 100.0%
18.29 JPMCB First Midwest Bank - Blue Island, IL 12015 Western Avenue Blue Island IL 60406 Cook 1 Retail Bank Branch 1971   20,278 Square Feet 100.0%
18.30 JPMCB First Midwest Bank - Highland , IN 10322 Indianapolis Boulevard Highland IN 46322 Lake 1 Retail Bank Branch 1997   15,423 Square Feet 100.0%
18.31 JPMCB First Midwest Bank - Morris, IL 220 West Main Street Morris IL 60450 Grundy 1 Retail Bank Branch 1979   22,318 Square Feet 100.0%
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL 2801 West Jefferson Street Joliet IL 60435 Will 1 Retail Bank Branch 1981   15,922 Square Feet 100.0%
18.33 JPMCB First Midwest Bank - Chicago Heights, IL 1030 Dixie Highway Chicago Heights IL 60411 Cook 1 Retail Bank Branch 1964   11,382 Square Feet 100.0%
18.34 JPMCB First Midwest Bank - Peotone, IL 200 West Corning Avenue Peotone IL 60468 Will 1 Retail Bank Branch 1962   7,786 Square Feet 100.0%
18.35 JPMCB First Midwest Bank - DeKalb, IL 130 West Lincoln Highway DeKalb IL 60115 DeKalb 1 Retail Bank Branch 2012   9,708 Square Feet 100.0%
18.36 JPMCB First Midwest Bank - Galesburg, IL 302 East Main Street Galesburg IL 61401 Knox 1 Retail Bank Branch 1996   8,190 Square Feet 100.0%
18.37 JPMCB First Midwest Bank - Schaumburg, IL 2601 West Schaumburg Road Schaumburg IL 60194 Cook 1 Retail Bank Branch 1994   4,943 Square Feet 100.0%
18.38 JPMCB First Midwest Bank - Country Club Hills, IL 4101 183rd Street Country Club Hills IL 60478 Cook 1 Retail Bank Branch 1978 2017 6,489 Square Feet 100.0%
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL 1500 Allanson Road Mundelein IL 60060 Lake 1 Retail Bank Branch 2002   4,824 Square Feet 100.0%
18.40 JPMCB First Midwest Bank - Crest Hill, IL 16051 Weber Road Crest Hill IL 60403 Will 1 Retail Bank Branch 2006   4,823 Square Feet 100.0%
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL 1415 West Jefferson Street Joliet IL 60435 Will 1 Retail Bank Branch 1960   6,299 Square Feet 100.0%
18.42 JPMCB First Midwest Bank - Knoxville, IL 324 East Main Street Knoxville IL 61448 Knox 1 Retail Bank Branch 1978   6,731 Square Feet 100.0%
18.43 JPMCB First Midwest Bank - Lansing, IL 18120 Torrence Avenue Lansing IL 60438 Cook 1 Retail Bank Branch 1995   5,971 Square Feet 100.0%
18.44 JPMCB First Midwest Bank - Zion, IL 3303 Sheridan Road Zion IL 60099 Lake 1 Retail Bank Branch 1965   7,677 Square Feet 100.0%
18.45 JPMCB First Midwest Bank - Genoa, IL 601 Pearson Drive Genoa IL 60135 DeKalb 1 Retail Bank Branch 2004   4,565 Square Feet 100.0%
18.46 JPMCB First Midwest Bank - Sycamore, IL 1425 DeKalb Avenue Sycamore IL 60178 DeKalb 1 Retail Bank Branch 1968 2008 4,900 Square Feet 100.0%
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL 411 North Seymour Avenue Mundelein IL 60060 Lake 1 Retail Bank Branch 1970   3,952 Square Feet 100.0%
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL 1308 North Richmond Road McHenry IL 60050 McHenry 1 Retail Bank Branch 1979 2014 8,045 Square Feet 100.0%
18.49 JPMCB First Midwest Bank - Crystal Lake, IL 170 North Illinois Route 31 Crystal Lake IL 60014 McHenry 1 Retail Bank Branch 1994   4,156 Square Feet 100.0%
18.50 JPMCB First Midwest Bank - Hammond, IN 6611 Kennedy Avenue Hammond IN 46323 Lake 1 Retail Bank Branch 1958 1975 4,563 Square Feet 100.0%
18.51 JPMCB First Midwest Bank - Johnsburg, IL 3805 North Johnsburg Road Johnsburg IL 60051 McHenry 1 Retail Bank Branch 1992   4,252 Square Feet 100.0%
18.52 JPMCB First Midwest Bank - North Chicago, IL 1011 14th Street North Chicago IL 60064 Lake 1 Retail Bank Branch 1987   5,405 Square Feet 100.0%
18.53 JPMCB First Midwest Bank - Waukegan, IL 4000 Northpoint Boulevard Waukegan IL 60085 Lake 1 Retail Bank Branch 1981   4,085 Square Feet 100.0%
18.54 JPMCB First Midwest Bank - Dyer, IN 820 Joliet Street Dyer IN 46311 Lake 1 Retail Bank Branch 1985   3,336 Square Feet 100.0%
18.55 JPMCB First Midwest Bank - Seneca, IL 224 North Main Street Seneca IL 61360 LaSalle 1 Retail Bank Branch 1974   3,123 Square Feet 100.0%
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL 1301 North Larkin Avenue Joliet IL 60435 Will 1 Retail Bank Branch 1988   3,922 Square Feet 100.0%
18.57 JPMCB First Midwest Bank - Crete, IL 1290 East Steger Road Crete IL 60417 Will 1 Retail Bank Branch 2005   3,447 Square Feet 100.0%
18.58 JPMCB First Midwest Bank - Champaign, IL 812 West Springfield Avenue Champaign IL 61820 Champaign 1 Retail Bank Branch 1996   3,800 Square Feet 100.0%
18.59 JPMCB First Midwest Bank - East Moline, IL 4150 Kennedy Drive East Moline IL 61244 Rock Island 1 Retail Bank Branch 1980   4,941 Square Feet 100.0%
18.60 JPMCB First Midwest Bank - Sandwich, IL 321 East Church Street Sandwich IL 60548 DeKalb 1 Retail Bank Branch 2012   2,400 Square Feet 100.0%
18.61 JPMCB First Midwest Bank - Gary, IN 1975 West Ridge Road Gary IN 46408 Lake 1 Retail Bank Branch 1969 1998 2,597 Square Feet 100.0%
18.62 JPMCB First Midwest Bank - Crown Point, IN 10858 Pike Street Crown Point IN 46307 Lake 1 Retail Bank Branch 1997   2,875 Square Feet 100.0%
18.63 JPMCB First Midwest Bank - Griffith, IN 915 West Glen Park Avenue Griffith IN 46319 Lake 1 Retail Bank Branch 1969   2,708 Square Feet 100.0%
18.64 JPMCB First Midwest Bank - Frankfort, IL 7645 West Saint Francis Road Frankfort IL 60423 Will 1 Retail Bank Branch 1981   1,553 Square Feet 100.0%
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL 4502 West Crystal Lake Road McHenry IL 60050 McHenry 1 Retail Bank Branch 1983   1,818 Square Feet 100.0%
18.66 JPMCB First Midwest Bank - Park Forest, IL 2 Main Street Park Forest IL 60466 Cook 1 Retail Bank Branch 2000   1,767 Square Feet 100.0%
19 JPMCB Drayton Tower 102 East Liberty Street Savannah GA 31401 Chatham 1 Multifamily High-Rise 1951 2017 99 Units 94.9%
20 CREFI Michigan Multifamily Portfolio Various Various MI Various Various 5 Multifamily Garden Various Various 616 Units 91.6%
20.01 CREFI Gale Gardens 30 Gale Boulevard Melvindale MI 48122 Wayne 1 Multifamily Garden 1966, 1975   233 Units 82.0%
20.02 CREFI Midtown Square 33095 Forest Street Wayne MI 48184 Wayne 1 Multifamily Garden 1973   108 Units 100.0%
20.03 CREFI Carriage House 902 Burlington Drive Flint MI 48503 Genesee 1 Multifamily Garden 1964, 1966   119 Units 98.3%
20.04 CREFI Morris Square 750 Jefferson Street Mount Morris MI 48458 Genesee 1 Multifamily Garden 1988   96 Units 94.8%
20.05 CREFI Silverstone 5800 Streefkerk Drive Warren MI 48092 Macomb 1 Multifamily Garden 1956 2014 60 Units 95.0%
21 GACC Lone Star Court 10901 Domain Drive Austin TX 78758 Travis 1 Hotel Select Service 2013   123 Rooms 75.6%
22 CREFI 25 Jay Street 25 Jay Street Brooklyn NY 11201 Kings 1 Mixed Use Multifamily/Retail 1920 2010 32 Units 100.0%
23 CREFI Katie Reed Building 301 East Hopkins Avenue Aspen CO 81611 Pitkin 1 Mixed Use Retail/Office/Multifamily 1995   22,432 Square Feet 100.0%
24 JPMCB Veranda at Cinco Ranch 23922-24022 Cinco Village Center Boulevard Katy TX 77494 Fort Bend 1 Office Suburban 2006, 2007   61,995 Square Feet 95.6%
25 CREFI Alabama Hilton Portfolio Various Daphne AL 36526 Baldwin 3 Hotel Various Various 2018-2019 360 Rooms 69.9%
25.01 CREFI Homewood Suites Mobile East Bay Daphne 29474 North Main Street Daphne AL 36526 Baldwin 1 Hotel Extended Stay 2008 2018-2019 104 Rooms 73.9%
25.02 CREFI Hampton Inn Mobile East Bay Daphne 29451 US Highway 98 Daphne AL 36526 Baldwin 1 Hotel Limited Service 1994 2018-2019 132 Rooms 68.5%
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne 29546 North Main Street Daphne AL 36526 Baldwin 1 Hotel Select Service 2004 2018-2019 124 Rooms 68.0%
26 CREFI 3431-3491 Merrick Road 3431-3491 Merrick Road Wantagh NY 11793 Nassau 1 Retail Anchored 1963 2018 42,346 Square Feet 87.9%
27 CREFI River Ranch 5071 & 5073 FM 2673 Canyon Lake TX 78133 Comal 1 Multifamily Garden 2011, 2017   104 Units 95.2%
28 JPMCB Holiday Inn Express Trinidad 3130 Santa Fe Trail Drive Trinidad CO 81082 Las Animas 1 Hotel Limited Service 2008   86 Rooms 76.5%
29 CREFI 2177 East 21st Street 2177 East 21st Street Brooklyn NY 11229 Kings 1 Mixed Use Multifamily/Retail 1926   45 Units 100.0%
30 CREFI Walgreens Nyack, NY 16 Route 59 Nyack NY 10960 Rockland 1 Retail Freestanding 2012   13,152 Square Feet 100.0%
31 CREFI 8-44 Brighton 11th Street 8 Brighton 11th Street Brooklyn NY 11235 Kings 1 Mixed Use Office/Retail 1931   39,500 Square Feet 100.0%
32 CREFI 725 Southern Boulevard 725 Southern Boulevard Bronx NY 10455 Bronx 1 Multifamily Mid-Rise 1925 2017-2019 58 Units 96.6%
33 JPMCB 144 Willow Street 144 Willow Street Brooklyn NY 11201 Kings 1 Multifamily Mid-Rise 1851 2018 10 Units 100.0%
34 CREFI The Mark 801-899 Market Street San Diego CA 92101 San Diego 1 Retail Unanchored 2007   8,526 Square Feet 86.9%
35 GACC The Woods 113 Magnolia Lane Longview TX 75605 Gregg 1 Multifamily Garden 2015, 2017   57 Units 94.7%

A-1-2

 

ANNEX A-1

 

Loan # Seller(1) Property Name Occupancy Date Appraised Value ($)(5) Appraisal Date Current LTV %(5) Original Balance ($)(6)(7) Original Balance per Unit ($) Current Balance ($)(6)(7) Current Balance per Unit ($) % of Initial Pool Balance Crossed Loan Related Borrower(8) Interest Rate %(9) Admin.Fee %(9) Net Mortgage Rate %(9) Accrual Type Monthly Debt Service ($)(10)(11) Annual Debt Service ($)(11) Note Date First Payment Date
1 GACC Murphy Crossing 12/31/19 131,000,000 01/06/20 64.9% 85,000,000 234 85,000,000 234 9.0% No No 3.58000 0.01503 3.56497 Actual/360 257,105.32 3,085,263.84 02/14/20 04/06/20
2 GACC/JPMCB Moffett Towers Buildings A, B & C 01/01/21 1,145,000,000 10/01/21 38.7% 79,450,000 466 79,450,000 466 8.4% No No 3.49000 0.01168 3.47832 Actual/360 234,276.35 2,811,316.20 02/06/20 03/06/20
2.01 GACC/JPMCB Moffett Towers Building B 01/01/21 390,000,000 10/01/21   27,343,182   27,343,182   2.9%                    
2.02 GACC/JPMCB Moffett Towers Building C 01/01/21 383,000,000 05/01/21   27,343,182   27,343,182   2.9%                    
2.03 GACC/JPMCB Moffett Towers Building A 01/01/21 348,000,000 01/03/20   24,763,636   24,763,636   2.6%                    
3 JPMCB 1633 Broadway 10/31/19 2,400,000,000 10/24/19 41.7% 50,000,000 391 50,000,000 391 5.3% No No 2.99000 0.01168 2.97832 Actual/360 126,313.66 1,515,763.92 11/25/19 01/06/20
4 CREFI 650 Madison Avenue 10/01/19 1,210,000,000 10/31/19 48.5% 50,000,000 977 50,000,000 977 5.3% No No 3.48600 0.01168 3.47432 Actual/360 147,267.36 1,767,208.32 11/26/19 01/08/20
5 GACC CBM Portfolio 09/30/19 1,184,500,000 11/01/20 33.6% 50,000,000 51,843 50,000,000 51,843 5.3% No No 3.772298 0.01168 3.760618 Actual/360 159,362.13 1,912,345.56 01/15/20 03/06/20
5.01 GACC Courtyard Larkspur Landing Marin County 09/30/19 53,000,000 11/01/20   2,307,018   2,307,018   0.2%                    
5.02 GACC Courtyard San Mateo Foster City 09/30/19 52,000,000 11/01/20   2,263,889   2,263,889   0.2%                    
5.03 GACC Courtyard San Jose Cupertino 09/30/19 47,000,000 11/01/20   2,046,053   2,046,053   0.2%                    
5.04 GACC Courtyard Boulder 09/30/19 37,000,000 11/01/20   1,611,111   1,611,111   0.2%                    
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes 09/30/19 35,000,000 11/01/20   1,523,392   1,523,392   0.2%                    
5.06 GACC Courtyard Los Angeles Hacienda Heights 09/30/19 34,000,000 11/01/20   1,480,263   1,480,263   0.2%                    
5.07 GACC Courtyard Seattle South Center 09/30/19 33,500,000 11/01/20   1,458,333   1,458,333   0.2%                    
5.08 GACC Courtyard Nashville Airport 09/30/19 27,500,000 11/01/20   1,197,368   1,197,368   0.1%                    
5.09 GACC Courtyard Palm Springs 09/30/19 25,500,000 11/01/20   1,110,380   1,110,380   0.1%                    
5.10 GACC Courtyard Portland Beaverton 09/30/19 24,500,000 11/01/20   1,067,251   1,067,251   0.1%                    
5.11 GACC Courtyard Atlanta Perimeter Center 09/30/19 24,500,000 11/01/20   1,066,520   1,066,520   0.1%                    
5.12 GACC Courtyard Detroit Livonia 09/30/19 24,000,000 11/01/20   1,044,591   1,044,591   0.1%                    
5.13 GACC Courtyard St. Louis Creve Coeur 09/30/19 24,000,000 11/01/20   1,044,591   1,044,591   0.1%                    
5.14 GACC Courtyard Lincroft Red Bank 09/30/19 24,000,000 11/01/20   1,044,591   1,044,591   0.1%                    
5.15 GACC Courtyard Rye 09/30/19 23,500,000 11/01/20   1,023,392   1,023,392   0.1%                    
5.16 GACC Courtyard Fresno 09/30/19 23,000,000 11/01/20   1,001,462   1,001,462   0.1%                    
5.17 GACC Courtyard Tampa Westshore 09/30/19 23,000,000 11/01/20   1,001,462   1,001,462   0.1%                    
5.18 GACC Courtyard Boston Andover 09/30/19 23,000,000 11/01/20   1,001,462   1,001,462   0.1%                    
5.19 GACC Courtyard Detroit Metro Airport 09/30/19 23,000,000 11/01/20   1,001,462   1,001,462   0.1%                    
5.20 GACC Courtyard Denver Tech Center 09/30/19 22,000,000 11/01/20   957,602   957,602   0.1%                    
5.21 GACC Courtyard Charlottesville North 09/30/19 22,000,000 11/01/20   957,602   957,602   0.1%                    
5.22 GACC Courtyard St. Petersburg Clearwater 09/30/19 21,500,000 11/01/20   935,673   935,673   0.1%                    
5.23 GACC Courtyard Fort Lauderdale Plantation 09/30/19 21,500,000 11/01/20   935,673   935,673   0.1%                    
5.24 GACC Courtyard West Palm Beach 09/30/19 21,500,000 11/01/20   935,673   935,673   0.1%                    
5.25 GACC Courtyard Chicago Lincolnshire 09/30/19 21,500,000 11/01/20   935,673   935,673   0.1%                    
5.26 GACC Courtyard Phoenix Mesa 09/30/19 21,000,000 11/01/20   914,474   914,474   0.1%                    
5.27 GACC Courtyard Chicago Waukegan Gurnee 09/30/19 21,000,000 11/01/20   914,474   914,474   0.1%                    
5.28 GACC Courtyard Chicago Highland Park 09/30/19 20,500,000 11/01/20   892,544   892,544   0.1%                    
5.29 GACC Courtyard Bakersfield 09/30/19 20,000,000 11/01/20   870,614   870,614   0.1%                    
5.30 GACC Courtyard Norwalk 09/30/19 20,000,000 11/01/20   870,614   870,614   0.1%                    
5.31 GACC Courtyard Kansas City Overland Park Metcalf 09/30/19 19,500,000 11/01/20   848,684   848,684   0.1%                    
5.32 GACC Courtyard Silver Spring North 09/30/19 19,500,000 11/01/20   848,684   848,684   0.1%                    
5.33 GACC Courtyard Raleigh Cary 09/30/19 19,000,000 11/01/20   827,485   827,485   0.1%                    
5.34 GACC Courtyard New Haven Wallingford 09/30/19 18,500,000 11/01/20   805,556   805,556   0.1%                    
5.35 GACC Courtyard Chicago Oakbrook Terrace 09/30/19 18,500,000 11/01/20   805,556   805,556   0.1%                    
5.36 GACC Courtyard Indianapolis Castleton 09/30/19 18,500,000 11/01/20   805,556   805,556   0.1%                    
5.37 GACC Courtyard Annapolis 09/30/19 18,500,000 11/01/20   805,556   805,556   0.1%                    
5.38 GACC Courtyard Greenville Haywood Mall 09/30/19 18,500,000 11/01/20   805,556   805,556   0.1%                    
5.39 GACC Courtyard Minneapolis St Paul Airport 09/30/19 18,000,000 11/01/20   783,626   783,626   0.1%                    
5.40 GACC Courtyard San Antonio Downtown Market Square 09/30/19 17,500,000 11/01/20   761,696   761,696   0.1%                    
5.41 GACC Courtyard Denver Stapleton 09/30/19 17,000,000 11/01/20   739,766   739,766   0.1%                    
5.42 GACC Courtyard St. Louis Westport Plaza 09/30/19 16,500,000 11/01/20   718,567   718,567   0.1%                    
5.43 GACC Courtyard Dallas Plano Parkway 09/30/19 16,500,000 11/01/20   718,567   718,567   0.1%                    
5.44 GACC Courtyard Phoenix North Metrocenter 09/30/19 15,500,000 11/01/20   674,708   674,708   0.1%                    
5.45 GACC Courtyard Dallas Richardson at Spring Valley 09/30/19 15,000,000 11/01/20   652,778   652,778   0.1%                    
5.46 GACC Courtyard Birmingham Homewood 09/30/19 14,000,000 11/01/20   609,649   609,649   0.1%                    
5.47 GACC Courtyard Atlanta Airport South 09/30/19 14,000,000 11/01/20   609,649   609,649   0.1%                    
5.48 GACC Courtyard Atlanta Gwinnett Mall 09/30/19 14,000,000 11/01/20   609,649   609,649   0.1%                    
5.49 GACC Courtyard Poughkeepsie 09/30/19 13,500,000 11/01/20   587,719   587,719   0.1%                    
5.50 GACC Courtyard Memphis Airport 09/30/19 13,000,000 11/01/20   565,789   565,789   0.1%                    
5.51 GACC Courtyard Charlotte South Park 09/30/19 18,500,000 11/01/20   0   0   0.0%                    
5.52 GACC Courtyard Philadelphia Devon 09/30/19 17,500,000 11/01/20   0   0   0.0%                    
6 JPMCB 1501 Broadway 11/01/19 900,000,000 10/11/19 22.2% 50,000,000 271 50,000,000 271 5.3% No No 3.03200 0.01168 3.02032 Actual/360 128,087.96 1,537,055.52 12/12/19 02/06/20
7 JPMCB Apollo Education Group HQ Campus 03/05/20 194,000,000 01/06/20 47.2% 50,000,000 153 50,000,000 153 5.3% No No 3.35000 0.01503 3.33497 Actual/360 141,521.99 1,698,263.88 01/31/20 03/05/20
8 JPMCB Bellagio Hotel and Casino 09/30/19 4,260,000,000 10/16/19 39.3% 40,000,000 426,189 40,000,000 426,189 4.2% No No 3.170153 0.01168 3.158473 Actual/360 107,139.43 1,285,673.16 11/15/19 01/05/20
9 JPMCB 3500 Lacey 09/01/19 129,000,000 09/03/19 66.5% 35,800,000 147 35,800,000 147 3.8% No No 4.35000 0.01168 4.33832 Actual/360 131,577.43 1,578,929.16 11/26/19 01/01/20
10 JPMCB Kings Plaza 10/31/19 900,000,000 10/17/19 54.1% 32,000,000 600 32,000,000 600 3.4% No No 3.35880 0.01503 3.34377 Actual/360 90,812.00 1,089,744.00 12/03/19 02/01/20
11 CREFI The Westin Book Cadillac 12/31/19 136,000,000 11/25/19 56.6% 32,000,000 169,978 32,000,000 169,978 3.4% No No 4.39000 0.04043 4.34957 Actual/360 160,054.52 1,920,654.30 01/22/20 03/01/20
12 CREFI East Village Multifamily Pool 3 01/10/20 49,600,000 10/03/19 64.0% 31,750,000 577,273 31,750,000 577,273 3.4% No No 3.68000 0.01503 3.66497 Actual/360 98,718.98 1,184,627.76 02/13/20 04/06/20
12.01 CREFI 329-335 East 9th Street 01/10/20 33,800,000 10/03/19   22,150,000   22,150,000   2.3%                    
12.02 CREFI 516-518 East 13th Street 01/10/20 15,800,000 10/03/19   9,600,000   9,600,000   1.0%                    
13 GACC Crenshaw Plaza 01/23/20 51,300,000 12/23/19 60.4% 31,000,000 225 31,000,000 225 3.3% No No 4.21600 0.02503 4.19097 Actual/360 110,426.02 1,325,112.24 01/23/20 03/06/20
14 GACC Staples Headquarters 03/06/20 198,000,000 11/01/19 45.5% 30,000,000 135 30,000,000 135 3.2% No No 3.11000 0.01668 3.09332 Actual/360 78,829.86 945,958.32 01/29/20 03/06/20
15 JPMCB 3000 Post Oak 03/01/20 143,900,000 11/20/19 55.6% 30,000,000 181 30,000,000 181 3.2% No No 4.98750 0.01668 4.97082 Actual/360 126,419.27 1,517,031.24 02/06/20 04/01/20
16 GACC 3205 Eastern Market 11/30/19 39,600,000 09/04/19 64.8% 25,675,000 69,205 25,675,000 69,205 2.7% No No 3.61700 0.01503 3.60197 Actual/360 78,463.57 941,562.84 01/14/20 03/06/20
17 CREFI Mitchellville Plaza 11/04/19 35,200,000 11/07/19 71.6% 25,200,000 161 25,200,000 161 2.7% No No 3.55000 0.02503 3.52497 Actual/360 126,833.90 1,522,006.80 01/31/20 03/06/20
18 JPMCB Stonemont Net Lease Portfolio 03/10/20 1,137,750,000 Various 37.2% 25,000,000 69 25,000,000 69 2.7% No No 4.69920 0.01168 4.68752 Actual/360 99,259.72 1,191,116.64 01/15/20 02/10/20
18.01 JPMCB Motorola Solutions 03/10/20 108,200,000 06/25/19   2,377,486   2,377,486   0.3%                    
18.02 JPMCB MetLife - Bridgewater, NJ 03/10/20 105,000,000 07/08/19   2,307,189   2,307,189   0.2%                    
18.03 JPMCB Baxalta 03/10/20 75,500,000 06/25/19   1,658,973   1,658,973   0.2%                    
18.04 JPMCB Amerigroup Corporation 03/10/20 67,000,000 06/27/19   1,472,216   1,472,216   0.2%                    
18.05 JPMCB MetLife - Warwick, RI 03/10/20 62,900,000 07/02/19   1,382,135   1,382,135   0.1%                    
18.06 JPMCB DST Output - El Dorado Hills, CA 03/10/20 60,300,000 06/24/19   1,325,000   1,325,000   0.1%                    
18.07 JPMCB Tate & Lyle 03/10/20 56,200,000 06/25/19   1,234,892   1,234,892   0.1%                    
18.08 JPMCB MetLife - Aurora, IL 03/10/20 46,600,000 06/25/19   1,023,946   1,023,946   0.1%                    
18.09 JPMCB Anthem Blue Cross and Blue Shield 03/10/20 42,700,000 07/09/19   938,270   938,270   0.1%                    
18.10 JPMCB DST Output - South Windsor, CT 03/10/20 40,500,000 07/02/19   889,919   889,919   0.1%                    
18.11 JPMCB DST Output - Kansas City, MO 03/10/20 37,800,000 07/09/19   830,595   830,595   0.1%                    
18.12 JPMCB MetLife - Oriskany, NY 03/10/20 36,400,000 07/02/19   799,811   799,811   0.1%                    
18.13 JPMCB MetLife - Dayton, OH 03/10/20 36,000,000 06/28/19   791,027   791,027   0.1%                    
18.14 JPMCB Weatherford 03/10/20 34,000,000 01/01/20   747,081   747,081   0.1%                    
18.15 JPMCB Anthem 03/10/20 30,600,000 07/01/19   672,378   672,378   0.1%                    
18.16 JPMCB AAA Club Alliance 03/10/20 17,900,000 06/26/19   393,324   393,324   0.0%                    
18.17 JPMCB MetLife - Convent Station, NJ 03/10/20 17,600,000 07/08/19   386,730   386,730   0.0%                    
18.18 JPMCB Eby-Brown - West Mifflin, PA 03/10/20 17,600,000 06/28/19   386,730   386,730   0.0%                    
18.19 JPMCB Eby-Brown - Ypsilanti, MI 03/10/20 16,500,000 06/26/19   362,568   362,568   0.0%                    
18.20 JPMCB Capital One 03/10/20 15,300,000 07/08/19   336,189   336,189   0.0%                    
18.21 JPMCB Eby-Brown - Springfield, OH 03/10/20 15,000,000 06/28/19   329,595   329,595   0.0%                    
18.22 JPMCB Anthem Virginia 03/10/20 14,600,000 06/27/19   320,811   320,811   0.0%                    
18.23 JPMCB SKF USA 03/10/20 14,500,000 07/02/19   318,622   318,622   0.0%                    
18.24 JPMCB United Wisconsin 03/10/20 13,200,000 06/24/19   290,054   290,054   0.0%                    
18.25 JPMCB Mylan Technologies 03/10/20 11,500,000 07/01/19   252,676   252,676   0.0%                    
18.26 JPMCB First Midwest Bank - Lockport, IL 03/10/20 9,800,000 06/27/19   215,351   215,351   0.0%                    

A-1-3

 

ANNEX A-1

 

Loan # Seller(1) Property Name Occupancy Date Appraised Value ($)(5) Appraisal Date Current LTV %(5) Original Balance ($)(6)(7) Original Balance per Unit ($) Current Balance ($)(6)(7) Current Balance per Unit ($) % of Initial Pool Balance Crossed Loan Related Borrower(8) Interest Rate %(9) Admin.Fee %(9) Net Mortgage Rate %(9) Accrual Type Monthly Debt Service ($)(10)(11) Annual Debt Service ($)(11) Note Date First Payment Date
18.27 JPMCB First Midwest Bank - Plainfield, IL 03/10/20 9,800,000 06/27/19   215,351   215,351   0.0%                    
18.28 JPMCB First Midwest Bank - Palos Heights, IL 03/10/20 8,800,000 07/02/19   193,378   193,378   0.0%                    
18.29 JPMCB First Midwest Bank - Blue Island, IL 03/10/20 7,300,000 07/02/19   160,405   160,405   0.0%                    
18.30 JPMCB First Midwest Bank - Highland , IN 03/10/20 7,200,000 06/27/19   158,216   158,216   0.0%                    
18.31 JPMCB First Midwest Bank - Morris, IL 03/10/20 6,400,000 06/27/19   140,649   140,649   0.0%                    
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL 03/10/20 5,120,000 06/27/19   112,514   112,514   0.0%                    
18.33 JPMCB First Midwest Bank - Chicago Heights, IL 03/10/20 5,080,000 07/02/19   111,622   111,622   0.0%                    
18.34 JPMCB First Midwest Bank - Peotone, IL 03/10/20 4,800,000 07/02/19   105,486   105,486   0.0%                    
18.35 JPMCB First Midwest Bank - DeKalb, IL 03/10/20 4,400,000 06/27/19   96,676   96,676   0.0%                    
18.36 JPMCB First Midwest Bank - Galesburg, IL 03/10/20 4,200,000 07/10/19   92,270   92,270   0.0%                    
18.37 JPMCB First Midwest Bank - Schaumburg, IL 03/10/20 4,100,000 06/24/19   90,108   90,108   0.0%                    
18.38 JPMCB First Midwest Bank - Country Club Hills, IL 03/10/20 3,900,000 07/02/19   85,703   85,703   0.0%                    
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL 03/10/20 3,680,000 06/27/19   80,838   80,838   0.0%                    
18.40 JPMCB First Midwest Bank - Crest Hill, IL 03/10/20 3,400,000 06/27/19   74,703   74,703   0.0%                    
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL 03/10/20 3,380,000 06/27/19   74,270   74,270   0.0%                    
18.42 JPMCB First Midwest Bank - Knoxville, IL 03/10/20 3,300,000 07/10/19   72,514   72,514   0.0%                    
18.43 JPMCB First Midwest Bank - Lansing, IL 03/10/20 3,200,000 07/02/19   70,297   70,297   0.0%                    
18.44 JPMCB First Midwest Bank - Zion, IL 03/10/20 3,150,000 06/27/19   69,216   69,216   0.0%                    
18.45 JPMCB First Midwest Bank - Genoa, IL 03/10/20 2,900,000 06/27/19   63,730   63,730   0.0%                    
18.46 JPMCB First Midwest Bank - Sycamore, IL 03/10/20 2,800,000 06/27/19   61,541   61,541   0.0%                    
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL 03/10/20 2,710,000 06/27/19   59,541   59,541   0.0%                    
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL 03/10/20 2,710,000 06/25/19   59,541   59,541   0.0%                    
18.49 JPMCB First Midwest Bank - Crystal Lake, IL 03/10/20 2,700,000 06/27/19   59,324   59,324   0.0%                    
18.50 JPMCB First Midwest Bank - Hammond, IN 03/10/20 2,340,000 06/27/19   51,432   51,432   0.0%                    
18.51 JPMCB First Midwest Bank - Johnsburg, IL 03/10/20 2,320,000 06/25/19   50,973   50,973   0.0%                    
18.52 JPMCB First Midwest Bank - North Chicago, IL 03/10/20 2,220,000 06/27/19   48,784   48,784   0.0%                    
18.53 JPMCB First Midwest Bank - Waukegan, IL 03/10/20 2,200,000 06/27/19   48,324   48,324   0.0%                    
18.54 JPMCB First Midwest Bank - Dyer, IN 03/10/20 2,190,000 06/27/19   48,108   48,108   0.0%                    
18.55 JPMCB First Midwest Bank - Seneca, IL 03/10/20 1,900,000 06/27/19   41,730   41,730   0.0%                    
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL 03/10/20 1,860,000 06/27/19   40,892   40,892   0.0%                    
18.57 JPMCB First Midwest Bank - Crete, IL 03/10/20 1,850,000 07/02/19   40,649   40,649   0.0%                    
18.58 JPMCB First Midwest Bank - Champaign, IL 03/10/20 1,800,000 06/26/19   39,541   39,541   0.0%                    
18.59 JPMCB First Midwest Bank - East Moline, IL 03/10/20 1,600,000 07/10/19   35,162   35,162   0.0%                    
18.60 JPMCB First Midwest Bank - Sandwich, IL 03/10/20 1,600,000 06/27/19   35,162   35,162   0.0%                    
18.61 JPMCB First Midwest Bank - Gary, IN 03/10/20 1,520,000 06/27/19   33,405   33,405   0.0%                    
18.62 JPMCB First Midwest Bank - Crown Point, IN 03/10/20 1,490,000 06/27/19   32,730   32,730   0.0%                    
18.63 JPMCB First Midwest Bank - Griffith, IN 03/10/20 1,400,000 06/27/19   30,757   30,757   0.0%                    
18.64 JPMCB First Midwest Bank - Frankfort, IL 03/10/20 1,200,000 07/02/19   26,378   26,378   0.0%                    
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL 03/10/20 1,150,000 06/25/19   25,270   25,270   0.0%                    
18.66 JPMCB First Midwest Bank - Park Forest, IL 03/10/20 880,000 07/02/19   19,243   19,243   0.0%                    
19 JPMCB Drayton Tower 11/21/19 32,700,000 11/27/19 72.5% 23,700,000 239,394 23,700,000 239,394 2.5% No No 4.10000 0.01503 4.08497 Actual/360 114,518.01 1,374,216.12 02/07/20 04/01/20
20 CREFI Michigan Multifamily Portfolio 01/08/20 33,525,000 01/03/20 65.6% 22,000,000 35,714 22,000,000 35,714 2.3% No No 3.85000 0.01503 3.83497 Actual/360 103,137.81 1,237,653.72 02/14/20 04/06/20
20.01 CREFI Gale Gardens 01/08/20 14,575,000 01/03/20   9,425,000   9,425,000   1.0%                    
20.02 CREFI Midtown Square 01/08/20 6,325,000 01/03/20   4,250,000   4,250,000   0.5%                    
20.03 CREFI Carriage House 01/08/20 5,325,000 01/03/20   3,575,000   3,575,000   0.4%                    
20.04 CREFI Morris Square 01/08/20 4,000,000 01/03/20   2,550,000   2,550,000   0.3%                    
20.05 CREFI Silverstone 01/08/20 3,300,000 01/03/20   2,200,000   2,200,000   0.2%                    
21 GACC Lone Star Court 10/31/19 36,700,000 11/26/19 54.5% 19,999,999 162,602 19,999,999 162,602 2.1% No No 3.49000 0.01503 3.47497 Actual/360 58,974.53 707,694.36 02/04/20 03/06/20
22 CREFI 25 Jay Street 11/26/19 27,700,000 09/06/19 66.8% 18,500,000 578,125 18,500,000 578,125 2.0% No No 3.95000 0.01503 3.93497 Actual/360 61,741.61 740,899.32 01/29/20 03/06/20
23 CREFI Katie Reed Building 01/01/20 31,020,000 02/01/20 46.7% 14,500,000 646 14,500,000 646 1.5% No No 3.50000 0.01503 3.48497 Actual/360 42,879.05 514,548.60 02/07/20 04/06/20
24 JPMCB Veranda at Cinco Ranch 10/01/19 22,600,000 12/27/19 54.9% 12,400,000 200 12,400,000 200 1.3% No No 3.45000 0.05503 3.39497 Actual/360 36,145.14 433,741.68 02/03/20 04/01/20
25 CREFI Alabama Hilton Portfolio 11/30/19 43,500,000 12/01/19 66.5% 12,000,000 80,556 11,976,222 80,396 1.3% No No 4.30000 0.04168 4.25832 Actual/360 65,344.99 784,139.88 01/24/20 03/06/20
25.01 CREFI Homewood Suites Mobile East Bay Daphne 11/30/19 15,500,000 12/01/19   4,320,000   4,311,440   0.5%                    
25.02 CREFI Hampton Inn Mobile East Bay Daphne 11/30/19 15,000,000 12/01/19   4,080,000   4,071,915   0.4%                    
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne 11/30/19 13,000,000 12/01/19   3,600,000   3,592,867   0.4%                    
26 CREFI 3431-3491 Merrick Road 01/01/20 18,900,000 12/18/19 52.9% 10,000,000 236 10,000,000 236 1.1% No No 3.76000 0.01503 3.74497 Actual/360 31,768.52 381,222.24 01/22/20 03/06/20
27 CREFI River Ranch 01/16/20 12,800,000 07/31/19 73.1% 9,360,000 90,000 9,360,000 90,000 1.0% No No 4.15000 0.01503 4.13497 Actual/360 45,499.27 545,991.24 10/18/19 12/01/19
28 JPMCB Holiday Inn Express Trinidad 11/30/19 13,500,000 11/01/19 61.4% 8,300,000 96,512 8,283,942 96,325 0.9% No No 4.49400 0.01503 4.47897 Actual/360 46,105.83 553,269.96 01/22/20 03/01/20
29 CREFI 2177 East 21st Street 01/07/20 11,500,000 11/25/19 62.2% 7,150,000 158,889 7,150,000 158,889 0.8% No No 3.73000 0.01503 3.71497 Actual/360 22,533.26 270,399.12 01/30/20 03/06/20
30 CREFI Walgreens Nyack, NY 03/06/20 11,600,000 12/01/19 55.2% 6,400,000 487 6,400,000 487 0.7% No No 3.64000 0.01503 3.62497 Actual/360 19,682.96 236,195.52 01/27/20 03/06/20
31 CREFI 8-44 Brighton 11th Street 01/09/20 11,100,000 12/20/19 54.1% 6,000,000 152 6,000,000 152 0.6% No No 3.64000 0.01503 3.62497 Actual/360 18,452.78 221,433.36 02/11/20 04/06/20
32 CREFI 725 Southern Boulevard 01/02/20 8,800,000 11/25/19 67.6% 5,950,000 102,586 5,950,000 102,586 0.6% No No 3.85000 0.01503 3.83497 Actual/360 19,354.72 232,256.64 01/31/20 03/06/20
33 JPMCB 144 Willow Street 01/01/20 8,300,000 01/10/20 65.0% 5,395,000 539,500 5,395,000 539,500 0.6% No No 4.20000 0.01503 4.18497 Actual/360 19,144.76 229,737.12 01/27/20 03/01/20
34 CREFI The Mark 09/03/19 7,900,000 11/16/19 57.0% 4,500,000 528 4,500,000 528 0.5% No No 3.64000 0.10378 3.53622 Actual/360 13,839.58 166,074.96 01/31/20 03/06/20
35 GACC The Woods 12/02/19 6,500,000 11/06/19 67.5% 4,386,000 76,947 4,386,000 76,947 0.5% No No 4.88100 0.01503 4.86597 Actual/360 23,227.05 278,724.60 12/20/19 02/06/20

A-1-4

 

ANNEX A-1

 

Loan # Seller(1) Property Name Partial IO Last IO Payment Partial IO Loan First P&I Payment Rem. Term Rem. Amort I/O Period 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 Murphy Crossing     120 0 120 0 6 0 0 03/06/30 No 03/06/30 85,000,000   64.9% L(24),Def(91),O(5)
2 GACC/JPMCB Moffett Towers Buildings A, B & C     119 0 120 1 6 0 0 02/06/30 No 02/06/30 79,450,000   38.7% L(24),Grtr1%orYM(1),DeforGrtr1%orYM(88),O(7)
2.01 GACC/JPMCB Moffett Towers Building B                         27,343,182      
2.02 GACC/JPMCB Moffett Towers Building C                         27,343,182      
2.03 GACC/JPMCB Moffett Towers Building A                         24,763,636      
3 JPMCB 1633 Broadway     117 0 120 3 6 0 0 12/06/29 No 12/06/29 50,000,000   41.7% L(27),Def(86),O(7)
4 CREFI 650 Madison Avenue     117 0 120 3 8 3 0 12/08/29 No 12/08/29 50,000,000   48.5% L(27),Def(86),O(7)
5 GACC CBM Portfolio     59 0 60 1 6 0 0 02/06/25 No 02/06/25 50,000,000   33.6% L(25),Def(30),O(5)
5.01 GACC Courtyard Larkspur Landing Marin County                         2,307,018      
5.02 GACC Courtyard San Mateo Foster City                         2,263,889      
5.03 GACC Courtyard San Jose Cupertino                         2,046,053      
5.04 GACC Courtyard Boulder                         1,611,111      
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes                         1,523,392      
5.06 GACC Courtyard Los Angeles Hacienda Heights                         1,480,263      
5.07 GACC Courtyard Seattle South Center                         1,458,333      
5.08 GACC Courtyard Nashville Airport                         1,197,368      
5.09 GACC Courtyard Palm Springs                         1,110,380      
5.10 GACC Courtyard Portland Beaverton                         1,067,251      
5.11 GACC Courtyard Atlanta Perimeter Center                         1,066,520      
5.12 GACC Courtyard Detroit Livonia                         1,044,591      
5.13 GACC Courtyard St. Louis Creve Coeur                         1,044,591      
5.14 GACC Courtyard Lincroft Red Bank                         1,044,591      
5.15 GACC Courtyard Rye                         1,023,392      
5.16 GACC Courtyard Fresno                         1,001,462      
5.17 GACC Courtyard Tampa Westshore                         1,001,462      
5.18 GACC Courtyard Boston Andover                         1,001,462      
5.19 GACC Courtyard Detroit Metro Airport                         1,001,462      
5.20 GACC Courtyard Denver Tech Center                         957,602      
5.21 GACC Courtyard Charlottesville North                         957,602      
5.22 GACC Courtyard St. Petersburg Clearwater                         935,673      
5.23 GACC Courtyard Fort Lauderdale Plantation                         935,673      
5.24 GACC Courtyard West Palm Beach                         935,673      
5.25 GACC Courtyard Chicago Lincolnshire                         935,673      
5.26 GACC Courtyard Phoenix Mesa                         914,474      
5.27 GACC Courtyard Chicago Waukegan Gurnee                         914,474      
5.28 GACC Courtyard Chicago Highland Park                         892,544      
5.29 GACC Courtyard Bakersfield                         870,614      
5.30 GACC Courtyard Norwalk                         870,614      
5.31 GACC Courtyard Kansas City Overland Park Metcalf                         848,684      
5.32 GACC Courtyard Silver Spring North                         848,684      
5.33 GACC Courtyard Raleigh Cary                         827,485      
5.34 GACC Courtyard New Haven Wallingford                         805,556      
5.35 GACC Courtyard Chicago Oakbrook Terrace                         805,556      
5.36 GACC Courtyard Indianapolis Castleton                         805,556      
5.37 GACC Courtyard Annapolis                         805,556      
5.38 GACC Courtyard Greenville Haywood Mall                         805,556      
5.39 GACC Courtyard Minneapolis St Paul Airport                         783,626      
5.40 GACC Courtyard San Antonio Downtown Market Square                         761,696      
5.41 GACC Courtyard Denver Stapleton                         739,766      
5.42 GACC Courtyard St. Louis Westport Plaza                         718,567      
5.43 GACC Courtyard Dallas Plano Parkway                         718,567      
5.44 GACC Courtyard Phoenix North Metrocenter                         674,708      
5.45 GACC Courtyard Dallas Richardson at Spring Valley                         652,778      
5.46 GACC Courtyard Birmingham Homewood                         609,649      
5.47 GACC Courtyard Atlanta Airport South                         609,649      
5.48 GACC Courtyard Atlanta Gwinnett Mall                         609,649      
5.49 GACC Courtyard Poughkeepsie                         587,719      
5.50 GACC Courtyard Memphis Airport                         565,789      
5.51 GACC Courtyard Charlotte South Park                         0      
5.52 GACC Courtyard Philadelphia Devon                         0      
6 JPMCB 1501 Broadway     118 0 120 2 6 0 0 01/06/30 No 01/06/30 50,000,000   22.2% L(26),Def(89),O(5)
7 JPMCB Apollo Education Group HQ Campus     59 0 60 1 5 0 0 02/05/25 No 02/05/25 50,000,000   47.2% L(25),Def(32),O(3)
8 JPMCB Bellagio Hotel and Casino     117 0 120 3 5 0 0 12/05/29 No 12/05/29 40,000,000   39.3% Grtr0.5%orYM(27),DeforGrtr0.5%orYM(86),O(7)
9 JPMCB 3500 Lacey     117 0 120 3 1 0 0 12/01/29 No 12/01/29 35,800,000   66.5% L(25),Grtr1%orYM(91),O(4)
10 JPMCB Kings Plaza     118 0 120 2 1 5 0 01/01/30 No 01/01/30 32,000,000   54.1% L(26),Grtr1%orYM(89),O(5)
11 CREFI The Westin Book Cadillac 02/01/23 03/01/23 119 360 36 1 1 5 5 02/01/30 No 02/01/30 27,938,454   49.4% L(25),Def(91),O(4)
12 CREFI East Village Multifamily Pool 3     120 0 120 0 6 0 0 03/06/30 No 03/06/30 31,750,000   64.0% L(24),Def(93),O(3)
12.01 CREFI 329-335 East 9th Street                         22,150,000      
12.02 CREFI 516-518 East 13th Street                         9,600,000      
13 GACC Crenshaw Plaza     59 0 60 1 6 0 0 02/06/25 No 02/06/25 31,000,000   60.4% L(25),Def(30),O(5)
14 GACC Staples Headquarters     119 0 120 1 6 0 0 02/06/30 No 02/06/30 30,000,000   45.5% L(25),Def(88),O(7)
15 JPMCB 3000 Post Oak     60 0 60 0 1 0 0 03/01/25 No 03/01/25 30,000,000   55.6% L(24),Def(30),O(6)
16 GACC 3205 Eastern Market     119 0 120 1 6 0 0 02/06/30 No 02/06/30 25,675,000   64.8% L(25),Def(91),O(4)
17 CREFI Mitchellville Plaza 08/06/21 09/06/21 119 300 18 1 6 0 0 02/06/30 No 02/06/30 19,103,570   54.3% L(25),Def(92),O(3)
18 JPMCB Stonemont Net Lease Portfolio     58 0 60 2 10 0 0 01/10/25 No 01/10/25 25,000,000   37.2% L(25),Grtr1%orYM(28),O(7)
18.01 JPMCB Motorola Solutions                         2,377,486      
18.02 JPMCB MetLife - Bridgewater, NJ                         2,307,189      
18.03 JPMCB Baxalta                         1,658,973      
18.04 JPMCB Amerigroup Corporation                         1,472,216      
18.05 JPMCB MetLife - Warwick, RI                         1,382,135      
18.06 JPMCB DST Output - El Dorado Hills, CA                         1,325,000      
18.07 JPMCB Tate & Lyle                         1,234,892      
18.08 JPMCB MetLife - Aurora, IL                         1,023,946      
18.09 JPMCB Anthem Blue Cross and Blue Shield                         938,270      
18.10 JPMCB DST Output - South Windsor, CT                         889,919      
18.11 JPMCB DST Output - Kansas City, MO                         830,595      
18.12 JPMCB MetLife - Oriskany, NY                         799,811      
18.13 JPMCB MetLife - Dayton, OH                         791,027      
18.14 JPMCB Weatherford                         747,081      
18.15 JPMCB Anthem                         672,378      
18.16 JPMCB AAA Club Alliance                         393,324      
18.17 JPMCB MetLife - Convent Station, NJ                         386,730      
18.18 JPMCB Eby-Brown - West Mifflin, PA                         386,730      
18.19 JPMCB Eby-Brown - Ypsilanti, MI                         362,568      
18.20 JPMCB Capital One                         336,189      
18.21 JPMCB Eby-Brown - Springfield, OH                         329,595      
18.22 JPMCB Anthem Virginia                         320,811      
18.23 JPMCB SKF USA                         318,622      
18.24 JPMCB United Wisconsin                         290,054      
18.25 JPMCB Mylan Technologies                         252,676      
18.26 JPMCB First Midwest Bank - Lockport, IL                         215,351      

A-1-5

 

ANNEX A-1

 

Loan # Seller(1) Property Name Partial IO Last IO Payment Partial IO Loan First P&I Payment Rem. Term Rem. Amort I/O Period 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)
18.27 JPMCB First Midwest Bank - Plainfield, IL                         215,351      
18.28 JPMCB First Midwest Bank - Palos Heights, IL                         193,378      
18.29 JPMCB First Midwest Bank - Blue Island, IL                         160,405      
18.30 JPMCB First Midwest Bank - Highland , IN                         158,216      
18.31 JPMCB First Midwest Bank - Morris, IL                         140,649      
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL                         112,514      
18.33 JPMCB First Midwest Bank - Chicago Heights, IL                         111,622      
18.34 JPMCB First Midwest Bank - Peotone, IL                         105,486      
18.35 JPMCB First Midwest Bank - DeKalb, IL                         96,676      
18.36 JPMCB First Midwest Bank - Galesburg, IL                         92,270      
18.37 JPMCB First Midwest Bank - Schaumburg, IL                         90,108      
18.38 JPMCB First Midwest Bank - Country Club Hills, IL                         85,703      
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL                         80,838      
18.40 JPMCB First Midwest Bank - Crest Hill, IL                         74,703      
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL                         74,270      
18.42 JPMCB First Midwest Bank - Knoxville, IL                         72,514      
18.43 JPMCB First Midwest Bank - Lansing, IL                         70,297      
18.44 JPMCB First Midwest Bank - Zion, IL                         69,216      
18.45 JPMCB First Midwest Bank - Genoa, IL                         63,730      
18.46 JPMCB First Midwest Bank - Sycamore, IL                         61,541      
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL                         59,541      
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL                         59,541      
18.49 JPMCB First Midwest Bank - Crystal Lake, IL                         59,324      
18.50 JPMCB First Midwest Bank - Hammond, IN                         51,432      
18.51 JPMCB First Midwest Bank - Johnsburg, IL                         50,973      
18.52 JPMCB First Midwest Bank - North Chicago, IL                         48,784      
18.53 JPMCB First Midwest Bank - Waukegan, IL                         48,324      
18.54 JPMCB First Midwest Bank - Dyer, IN                         48,108      
18.55 JPMCB First Midwest Bank - Seneca, IL                         41,730      
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL                         40,892      
18.57 JPMCB First Midwest Bank - Crete, IL                         40,649      
18.58 JPMCB First Midwest Bank - Champaign, IL                         39,541      
18.59 JPMCB First Midwest Bank - East Moline, IL                         35,162      
18.60 JPMCB First Midwest Bank - Sandwich, IL                         35,162      
18.61 JPMCB First Midwest Bank - Gary, IN                         33,405      
18.62 JPMCB First Midwest Bank - Crown Point, IN                         32,730      
18.63 JPMCB First Midwest Bank - Griffith, IN                         30,757      
18.64 JPMCB First Midwest Bank - Frankfort, IL                         26,378      
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL                         25,270      
18.66 JPMCB First Midwest Bank - Park Forest, IL                         19,243      
19 JPMCB Drayton Tower 03/01/25 04/01/25 120 360 60 0 1 0 5 (Once per year) 03/01/30 No 03/01/30 21,545,805   65.9% L(24),Def(91),O(5)
20 CREFI Michigan Multifamily Portfolio 03/06/25 04/06/25 120 360 60 0 6 0 0 03/06/30 No 03/06/30 19,914,934   59.4% L(24),Def(93),O(3)
20.01 CREFI Gale Gardens                         8,531,739      
20.02 CREFI Midtown Square                         3,847,203      
20.03 CREFI Carriage House                         3,236,177      
20.04 CREFI Morris Square                         2,308,322      
20.05 CREFI Silverstone                         1,991,493      
21 GACC Lone Star Court     119 0 120 1 6 0 0 02/06/30 No 02/06/30 19,999,999   54.5% L(24),Grtr1%orYM(91),O(5)
22 CREFI 25 Jay Street     119 0 120 1 6 0 0 02/06/30 No 02/06/30 18,500,000   66.8% L(25),Grtr1%orYM(92),O(3)
23 CREFI Katie Reed Building     120 0 120 0 6 0 0 03/06/30 No 03/06/30 14,500,000   46.7% L(24),Def(92),O(4)
24 JPMCB Veranda at Cinco Ranch     120 0 120 0 1 0 0 03/01/30 No 03/01/30 12,400,000   54.9% L(25),Grtr1%orYM(92),O(3)
25 CREFI Alabama Hilton Portfolio     119 299 0 1 6 0 0 02/06/30 No 02/06/30 8,739,662   48.6% L(25),Def(90),O(5)
25.01 CREFI Homewood Suites Mobile East Bay Daphne                         3,146,278      
25.02 CREFI Hampton Inn Mobile East Bay Daphne                         2,971,485      
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne                         2,621,899      
26 CREFI 3431-3491 Merrick Road     119 0 120 1 6 0 0 02/06/30 No 02/06/30 10,000,000   52.9% L(25),Grtr1%orYM(91),O(4)
27 CREFI River Ranch 11/01/20 12/01/20 116 360 12 4 1 5 5 11/01/29 No 11/01/29 7,700,581   60.2% L(28),Def(90),O(2)
28 JPMCB Holiday Inn Express Trinidad     59 299 0 1 1 0 0 02/01/25 No 02/01/25 7,320,639   54.2% L(25),Def(32),O(3)
29 CREFI 2177 East 21st Street     119 0 120 1 6 0 0 02/06/30 No 02/06/30 7,150,000   62.2% L(25),Def(89),O(6)
30 CREFI Walgreens Nyack, NY     119 0 120 1 6 0 0 02/06/30 No 02/06/30 6,400,000   55.2% L(25),Def(91),O(4)
31 CREFI 8-44 Brighton 11th Street     120 0 120 0 6 0 0 03/06/30 No 03/06/30 6,000,000   54.1% L(24),Def(93),O(3)
32 CREFI 725 Southern Boulevard     119 0 120 1 6 0 0 02/06/30 No 02/06/30 5,950,000   67.6% L(25),Def(90),O(5)
33 JPMCB 144 Willow Street     119 0 120 1 1 0 0 02/01/30 No 02/01/30 5,395,000   65.0% L(25),Def(89),O(6)
34 CREFI The Mark     119 0 120 1 6 0 0 02/06/30 No 02/06/30 4,500,000   57.0% L(25),Def(91),O(4)
35 GACC The Woods 01/06/22 02/06/22 118 360 24 2 6 0 0 01/06/30 No 01/06/30 3,783,267   58.2% L(26),Def(90),O(4)

A-1-6

 

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 UW Economic Occupancy %
1 GACC Murphy Crossing       8,002,666 2,986,792 5,015,875 11,048,414 3,262,807 7,785,606 12,194,063 3,328,137 8,865,926 12/31/19 95.0%
2 GACC/JPMCB Moffett Towers Buildings A, B & C       43,554,008 12,008,858 31,545,149 49,341,867 11,771,512 37,570,355 50,292,627 12,255,535 38,037,092 12/31/19 97.0%
2.01 GACC/JPMCB Moffett Towers Building B                            
2.02 GACC/JPMCB Moffett Towers Building C                            
2.03 GACC/JPMCB Moffett Towers Building A                            
3 JPMCB 1633 Broadway 155,689,790 61,868,404 93,821,386 159,464,803 65,274,796 94,190,007 179,219,236 70,120,786 109,098,450 182,760,348 71,951,033 110,809,315 09/30/19 95.9%
4 CREFI 650 Madison Avenue 67,178,535 24,477,341 42,701,194 72,488,704 25,947,358 46,541,346 75,039,495 26,481,999 48,557,496 78,288,218 27,326,681 50,961,537 09/30/19 96.3%
5 GACC CBM Portfolio 292,248,611 195,602,748 105,304,339 294,612,633 199,122,698 104,232,137 292,674,812 202,436,625 98,263,146 287,996,255 202,494,465 93,889,176 09/30/19 71.9%
5.01 GACC Courtyard Larkspur Landing Marin County 10,268,419 5,966,469 5,077,012 10,091,792 5,991,943 4,857,758 10,491,552 6,245,669 5,029,883 10,606,885 6,313,605 5,093,110 09/30/19 81.8%
5.02 GACC Courtyard San Mateo Foster City 8,803,554 4,793,710 4,583,866 9,656,300 5,178,155 5,107,879 9,461,101 5,166,153 4,904,046 10,075,100 5,507,288 5,227,381 09/30/19 76.5%
5.03 GACC Courtyard San Jose Cupertino 8,979,249 4,989,218 3,990,032 9,702,297 5,334,849 4,367,448 9,989,474 5,381,083 4,608,391 8,622,681 5,158,738 3,463,942 09/30/19 78.3%
5.04 GACC Courtyard Boulder 7,593,984 4,144,790 3,831,763 7,853,757 4,312,536 3,936,309 6,843,907 4,228,751 2,962,578 6,412,709 4,098,743 2,638,153 09/30/19 66.7%
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes 7,258,211 4,722,919 3,081,569 7,052,820 4,663,128 2,918,887 6,986,972 4,654,214 2,856,049 7,071,345 4,762,563 2,835,580 09/30/19 85.8%
5.06 GACC Courtyard Los Angeles Hacienda Heights 6,603,960 4,099,244 3,033,639 6,791,284 4,329,518 2,999,750 6,561,360 4,330,417 2,759,927 6,447,505 4,432,551 2,534,642 09/30/19 79.5%
5.07 GACC Courtyard Seattle South Center 7,058,766 4,485,291 2,962,251 7,454,830 4,776,050 3,087,764 7,442,743 4,770,052 3,084,600 7,211,855 4,637,132 2,971,846 09/30/19 78.7%
5.08 GACC Courtyard Nashville Airport 7,250,900 4,245,151 3,403,522 7,383,071 4,394,670 3,398,891 6,983,787 4,361,615 3,011,308 6,462,709 4,250,414 2,575,389 09/30/19 78.3%
5.09 GACC Courtyard Palm Springs 5,641,674 3,667,567 2,258,924 5,705,435 3,705,865 2,285,235 6,037,803 3,925,102 2,412,674 6,444,877 4,130,091 2,631,625 09/30/19 74.3%
5.10 GACC Courtyard Portland Beaverton 5,849,694 3,544,472 2,542,033 5,453,564 3,578,643 2,093,736 5,614,529 3,765,330 2,074,847 5,440,429 3,738,704 1,919,227 09/30/19 67.7%
5.11 GACC Courtyard Atlanta Perimeter Center 5,794,083 3,854,387 2,346,808 5,923,596 3,999,451 2,332,719 6,152,077 4,129,728 2,456,630 6,026,177 4,076,435 2,375,634 09/30/19 73.3%
5.12 GACC Courtyard Detroit Livonia 5,190,544 3,313,041 2,087,145 5,368,248 3,392,488 2,192,021 5,127,925 3,304,558 2,027,149 4,905,287 3,206,698 1,899,973 09/30/19 68.8%
5.13 GACC Courtyard St. Louis Creve Coeur 5,659,841 3,724,646 2,217,850 5,805,682 3,823,491 2,271,930 5,688,134 3,788,080 2,185,708 5,485,918 3,754,890 2,007,206 09/30/19 67.3%
5.14 GACC Courtyard Lincroft Red Bank 6,053,143 4,316,896 2,007,180 6,252,100 4,380,137 2,152,272 6,622,936 4,609,903 2,309,882 6,605,189 4,550,311 2,354,628 09/30/19 79.1%
5.15 GACC Courtyard Rye 6,024,374 4,393,363 1,937,490 6,333,084 4,592,148 2,062,209 6,935,823 4,992,971 2,284,252 6,784,031 5,039,573 2,085,216 09/30/19 72.5%
5.16 GACC Courtyard Fresno 6,360,582 4,058,547 2,302,035 6,522,719 4,183,930 2,338,789 6,753,898 4,293,597 2,460,300 6,896,173 4,365,589 2,530,584 09/30/19 76.9%
5.17 GACC Courtyard Tampa Westshore 6,032,199 4,170,163 1,862,037 5,825,409 4,067,843 1,757,566 5,660,244 4,149,830 1,510,415 5,671,150 4,641,944 1,029,206 09/30/19 82.5%
5.18 GACC Courtyard Boston Andover 5,707,639 3,932,423 2,025,971 5,700,239 3,983,932 1,973,132 6,289,392 4,304,762 2,241,455 6,344,692 4,351,043 2,250,473 09/30/19 68.5%
5.19 GACC Courtyard Detroit Metro Airport 5,202,152 3,387,254 2,022,710 5,332,423 3,564,522 1,980,588 5,187,006 3,560,128 1,835,780 4,815,378 3,446,541 1,570,859 09/30/19 79.7%
5.20 GACC Courtyard Denver Tech Center 5,591,824 3,587,659 2,314,272 5,212,026 3,496,715 2,001,484 4,998,821 3,509,839 1,764,900 4,934,676 3,540,939 1,666,630 09/30/19 59.3%
5.21 GACC Courtyard Charlottesville North 5,042,803 3,277,451 1,968,751 4,666,005 3,151,367 1,702,101 4,280,427 3,039,169 1,412,854 4,195,427 3,045,137 1,318,621 09/30/19 62.8%
5.22 GACC Courtyard St. Petersburg Clearwater 5,173,225 3,756,947 1,626,090 5,357,603 3,878,578 1,693,355 5,078,127 3,799,980 1,483,264 5,105,160 3,909,777 1,401,653 09/30/19 72.8%
5.23 GACC Courtyard Fort Lauderdale Plantation 5,838,627 4,040,172 2,091,628 6,398,347 4,383,792 2,332,785 6,175,948 4,233,721 2,255,730 5,955,730 4,088,632 2,165,038 09/30/19 77.8%
5.24 GACC Courtyard West Palm Beach 5,100,756 3,933,116 1,398,724 5,527,846 4,089,684 1,685,663 5,502,716 4,279,161 1,471,024 5,713,823 4,282,972 1,688,397 09/30/19 79.7%
5.25 GACC Courtyard Chicago Lincolnshire 4,762,067 3,045,515 1,716,552 4,815,544 3,072,513 1,743,031 4,704,952 3,020,105 1,684,847 4,716,987 3,013,280 1,703,707 09/30/19 57.4%
5.26 GACC Courtyard Phoenix Mesa 4,145,733 3,168,047 1,298,187 4,343,136 3,253,656 1,417,740 4,557,930 3,352,128 1,534,062 4,534,815 3,327,919 1,535,157 09/30/19 80.9%
5.27 GACC Courtyard Chicago Waukegan Gurnee 5,256,918 3,548,691 1,921,067 5,206,675 3,575,794 1,839,299 5,352,811 3,614,326 1,952,063 4,861,709 3,395,577 1,661,042 09/30/19 63.6%
5.28 GACC Courtyard Chicago Highland Park 4,156,606 2,973,130 1,417,611 4,195,286 3,062,617 1,380,990 4,354,348 3,131,794 1,470,875 4,438,745 3,146,281 1,540,785 09/30/19 57.0%
5.29 GACC Courtyard Bakersfield 4,343,128 3,132,921 1,431,585 4,381,346 3,259,913 1,339,214 4,702,211 3,480,948 1,452,634 4,996,564 3,596,480 1,647,980 09/30/19 77.4%
5.30 GACC Courtyard Norwalk 6,491,908 4,401,632 2,090,276 6,374,421 4,334,722 2,039,699 6,600,393 4,462,373 2,138,020 6,672,068 4,713,345 1,958,723 09/30/19 75.5%
5.31 GACC Courtyard Kansas City Overland Park Metcalf 4,786,429 3,441,469 1,610,072 4,767,223 3,470,090 1,558,827 4,384,463 3,393,599 1,239,198 4,379,951 3,375,697 1,259,240 09/30/19 61.5%
5.32 GACC Courtyard Silver Spring North 5,140,162 3,833,051 1,600,662 4,341,311 3,537,860 1,073,234 4,268,071 3,562,495 986,202 4,364,151 3,624,212 1,020,565 09/30/19 64.6%
5.33 GACC Courtyard Raleigh Cary 4,733,012 3,211,110 1,722,837 4,695,844 3,225,409 1,676,235 4,992,003 3,386,747 1,811,057 4,564,350 3,249,744 1,520,407 09/30/19 66.9%
5.34 GACC Courtyard New Haven Wallingford 4,546,643 3,300,590 1,429,542 4,498,920 3,337,086 1,345,116 4,719,207 3,520,829 1,392,293 4,767,955 3,669,714 1,293,627 09/30/19 66.0%
5.35 GACC Courtyard Chicago Oakbrook Terrace 4,941,873 3,286,677 1,655,195 4,976,115 3,297,683 1,678,432 4,740,225 3,200,299 1,539,926 4,482,365 3,062,179 1,420,187 09/30/19 69.5%
5.36 GACC Courtyard Indianapolis Castleton 4,355,671 3,049,086 1,486,179 4,726,686 3,176,845 1,740,780 4,234,827 3,208,120 1,199,093 4,164,482 3,185,562 1,161,619 09/30/19 67.2%
5.37 GACC Courtyard Annapolis 4,467,431 3,400,827 1,295,878 4,422,336 3,388,454 1,263,255 4,349,729 3,450,511 1,134,888 4,237,402 3,332,779 1,140,393 09/30/19 63.8%
5.38 GACC Courtyard Greenville Haywood Mall 4,759,032 2,960,547 1,990,246 4,974,024 3,004,023 2,166,822 4,724,139 2,958,666 1,956,549 4,125,393 2,713,319 1,584,482 09/30/19 70.9%
5.39 GACC Courtyard Minneapolis St Paul Airport 5,348,695 3,784,395 1,779,527 4,996,873 3,745,539 1,451,147 5,341,247 3,893,080 1,663,244 4,963,488 3,760,928 1,401,839 09/30/19 73.7%
5.40 GACC Courtyard San Antonio Downtown Market Square 4,668,112 4,015,798 1,152,547 4,662,301 4,103,520 1,059,014 4,794,979 4,202,544 1,092,669 4,913,335 4,278,747 1,152,664 09/30/19 75.6%
5.41 GACC Courtyard Denver Stapleton 4,718,641 3,020,739 1,697,902 5,073,845 3,275,120 1,798,725 4,711,336 3,635,158 1,076,178 4,849,386 3,549,934 1,299,451 09/30/19 67.7%
5.42 GACC Courtyard St. Louis Westport Plaza 4,816,324 3,400,349 1,663,408 5,010,264 3,535,324 1,731,713 4,600,520 3,426,327 1,424,267 4,764,492 3,533,102 1,484,814 09/30/19 68.7%
5.43 GACC Courtyard Dallas Plano Parkway 4,975,433 3,250,625 1,724,808 4,649,022 3,203,393 1,445,629 4,283,756 3,251,598 1,032,159 3,996,665 3,191,673 804,991 09/30/19 60.0%
5.44 GACC Courtyard Phoenix North Metrocenter 3,657,649 2,921,830 1,121,202 3,877,937 3,214,736 1,048,584 3,839,595 3,313,379 911,600 4,030,402 3,381,870 1,047,662 09/30/19 62.0%
5.45 GACC Courtyard Dallas Richardson at Spring Valley 4,321,518 3,516,392 1,068,851 3,859,950 3,407,683 684,136 4,030,838 3,437,310 834,262 3,986,663 3,466,068 757,730 09/30/19 72.2%
5.46 GACC Courtyard Birmingham Homewood 4,859,855 3,158,628 1,701,227 4,645,835 3,166,295 1,479,540 4,798,791 3,373,452 1,425,339 5,120,653 3,485,924 1,634,729 09/30/19 75.3%
5.47 GACC Courtyard Atlanta Airport South 4,998,105 3,436,333 1,561,772 5,257,593 3,600,356 1,657,238 5,265,523 3,798,611 1,466,912 5,152,440 3,919,229 1,233,211 09/30/19 78.5%
5.48 GACC Courtyard Atlanta Gwinnett Mall 4,168,823 3,305,936 1,140,605 4,542,068 3,492,572 1,337,442 4,452,227 3,452,348 1,290,546 4,405,150 3,326,181 1,367,123 09/30/19 77.9%
5.49 GACC Courtyard Poughkeepsie 6,043,041 4,719,548 1,323,492 5,460,425 4,310,693 1,149,733 5,598,740 4,511,067 1,087,673 5,958,121 4,634,314 1,323,807 09/30/19 80.1%
5.50 GACC Courtyard Memphis Airport 5,497,898 4,154,272 1,561,233 5,717,147 4,256,045 1,688,367 5,352,348 4,165,428 1,404,337 5,085,777 4,066,267 1,222,880 09/30/19 76.8%
5.51 GACC Courtyard Charlotte South Park 6,352,848 3,639,252 2,713,596 6,160,259 3,484,174 2,676,085 5,602,943 3,346,825 2,256,118 5,162,944 3,199,391 1,963,553 09/30/19 71.9%
5.52 GACC Courtyard Philadelphia Devon 6,854,856 4,120,461 2,734,396 6,609,772 4,077,150 2,532,621 6,449,958 4,062,744 2,387,214 6,064,896 3,964,438 2,100,458 09/30/19 69.2%
6 JPMCB 1501 Broadway 38,584,990 19,391,068 19,193,922 40,459,655 20,217,261 20,242,394 44,459,219 20,188,804 24,270,415 45,988,841 21,992,510 23,996,331 09/30/19 81.6%
7 JPMCB Apollo Education Group HQ Campus                           95.0%
8 JPMCB Bellagio Hotel and Casino 1,364,138,212 883,316,117 480,822,095 1,365,570,769 859,834,535 505,736,234 1,367,835,267 877,969,225 489,866,042 1,349,062,464 874,997,149 474,065,315 09/30/19 94.8%
9 JPMCB 3500 Lacey 14,141,321 6,178,739 7,962,582 16,116,813 6,392,605 9,724,208 16,731,767 6,798,949 9,932,818 16,670,953 6,832,200 9,838,753 08/31/19 92.5%
10 JPMCB Kings Plaza 71,759,240 29,160,529 42,598,711 64,923,243 25,486,495 39,436,748 69,684,148 27,595,961 42,088,187 76,315,642 28,858,298 47,457,344 09/30/19 95.0%
11 CREFI The Westin Book Cadillac       39,463,892 28,351,309 11,112,583 39,440,190 28,808,906 10,631,284 38,738,364 28,889,943 9,848,421 12/31/19 77.6%
12 CREFI East Village Multifamily Pool 3       2,672,101 578,262 2,093,840 2,783,654 607,135 2,176,519 2,727,067 642,811 2,084,256 11/30/19 94.2%
12.01 CREFI 329-335 East 9th Street       1,789,347 371,392 1,417,956 1,920,719 386,229 1,534,490 1,851,442 414,798 1,436,644 11/30/19 94.2%
12.02 CREFI 516-518 East 13th Street       882,754 206,870 675,884 862,935 220,906 642,029 875,625 228,013 647,612 11/30/19 94.3%
13 GACC Crenshaw Plaza                           95.1%
14 GACC Staples Headquarters                           92.5%
15 JPMCB 3000 Post Oak 15,162,794 5,908,718 9,254,076 15,113,551 5,501,762 9,611,788 14,934,019 5,158,463 9,775,556 15,166,830 5,236,600 9,930,230 09/30/19 95.0%
16 GACC 3205 Eastern Market 3,689,379 1,697,495 1,991,884 3,869,794 1,753,401 2,116,393 4,061,989 1,871,274 2,190,715 4,143,962 1,880,617 2,263,345 11/30/19 93.8%
17 CREFI Mitchellville Plaza 3,961,055 1,309,807 2,651,248 4,289,351 1,269,295 3,020,055 4,362,404 1,292,220 3,070,184 4,409,070 1,343,214 3,065,856 09/30/19 82.2%
18 JPMCB Stonemont Net Lease Portfolio                   74,194,214 0 74,194,214 T-1 2/29/2020 Annualized 97.5%
18.01 JPMCB Motorola Solutions                   6,763,926 0 6,763,926 T-1 2/29/2020 Annualized 97.5%
18.02 JPMCB MetLife - Bridgewater, NJ                   6,360,564 0 6,360,564 T-1 2/29/2020 Annualized 97.5%
18.03 JPMCB Baxalta                   4,925,815 0 4,925,815 T-1 2/29/2020 Annualized 97.5%
18.04 JPMCB Amerigroup Corporation                   4,334,597 0 4,334,597 T-1 2/29/2020 Annualized 97.5%
18.05 JPMCB MetLife - Warwick, RI                   3,807,813 0 3,807,813 T-1 2/29/2020 Annualized 97.5%
18.06 JPMCB DST Output - El Dorado Hills, CA                   3,540,803 0 3,540,803 T-1 2/29/2020 Annualized 97.5%
18.07 JPMCB Tate & Lyle                   4,335,725 0 4,335,725 T-1 2/29/2020 Annualized 97.5%
18.08 JPMCB MetLife - Aurora, IL                   2,897,841 0 2,897,841 T-1 2/29/2020 Annualized 97.5%
18.09 JPMCB Anthem Blue Cross and Blue Shield                   3,093,750 0 3,093,750 T-1 2/29/2020 Annualized 97.5%
18.10 JPMCB DST Output - South Windsor, CT                   2,474,741 0 2,474,741 T-1 2/29/2020 Annualized 97.5%
18.11 JPMCB DST Output - Kansas City, MO                   2,406,140 0 2,406,140 T-1 2/29/2020 Annualized 97.5%
18.12 JPMCB MetLife - Oriskany, NY                   2,298,285 0 2,298,285 T-1 2/29/2020 Annualized 97.5%
18.13 JPMCB MetLife - Dayton, OH                   2,370,732 0 2,370,732 T-1 2/29/2020 Annualized 97.5%
18.14 JPMCB Weatherford                   3,519,392 0 3,519,392 T-1 2/29/2020 Annualized 97.5%
18.15 JPMCB Anthem                   1,837,660 0 1,837,660 T-1 2/29/2020 Annualized 97.5%
18.16 JPMCB AAA Club Alliance                   1,195,357 0 1,195,357 T-1 2/29/2020 Annualized 97.5%
18.17 JPMCB MetLife - Convent Station, NJ                   1,157,966 0 1,157,966 T-1 2/29/2020 Annualized 97.5%
18.18 JPMCB Eby-Brown - West Mifflin, PA                   1,139,608 0 1,139,608 T-1 2/29/2020 Annualized 97.5%
18.19 JPMCB Eby-Brown - Ypsilanti, MI                   1,068,019 0 1,068,019 T-1 2/29/2020 Annualized 97.5%
18.20 JPMCB Capital One                   968,818 0 968,818 T-1 2/29/2020 Annualized 97.5%
18.21 JPMCB Eby-Brown - Springfield, OH                   974,034 0 974,034 T-1 2/29/2020 Annualized 97.5%
18.22 JPMCB Anthem Virginia                   874,500 0 874,500 T-1 2/29/2020 Annualized 97.5%
18.23 JPMCB SKF USA                   1,331,568 0 1,331,568 T-1 2/29/2020 Annualized 97.5%
18.24 JPMCB United Wisconsin                   1,011,053 0 1,011,053 T-1 2/29/2020 Annualized 97.5%
18.25 JPMCB Mylan Technologies                   756,702 0 756,702 T-1 2/29/2020 Annualized 97.5%
18.26 JPMCB First Midwest Bank - Lockport, IL                   599,102 0 599,102 T-1 2/29/2020 Annualized 97.5%

A-1-7

 

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 UW Economic Occupancy %
18.27 JPMCB First Midwest Bank - Plainfield, IL                   570,531 0 570,531 T-1 2/29/2020 Annualized 97.5%
18.28 JPMCB First Midwest Bank - Palos Heights, IL                   516,744 0 516,744 T-1 2/29/2020 Annualized 97.5%
18.29 JPMCB First Midwest Bank - Blue Island, IL                   429,387 0 429,387 T-1 2/29/2020 Annualized 97.5%
18.30 JPMCB First Midwest Bank - Highland , IN                   419,315 0 419,315 T-1 2/29/2020 Annualized 97.5%
18.31 JPMCB First Midwest Bank - Morris, IL                   373,399 0 373,399 T-1 2/29/2020 Annualized 97.5%
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL                   299,687 0 299,687 T-1 2/29/2020 Annualized 97.5%
18.33 JPMCB First Midwest Bank - Chicago Heights, IL                   297,543 0 297,543 T-1 2/29/2020 Annualized 97.5%
18.34 JPMCB First Midwest Bank - Peotone, IL                   360,257 0 360,257 T-1 2/29/2020 Annualized 97.5%
18.35 JPMCB First Midwest Bank - DeKalb, IL                   258,862 0 258,862 T-1 2/29/2020 Annualized 97.5%
18.36 JPMCB First Midwest Bank - Galesburg, IL                   282,617 0 282,617 T-1 2/29/2020 Annualized 97.5%
18.37 JPMCB First Midwest Bank - Schaumburg, IL                   240,370 0 240,370 T-1 2/29/2020 Annualized 97.5%
18.38 JPMCB First Midwest Bank - Country Club Hills, IL                   230,691 0 230,691 T-1 2/29/2020 Annualized 97.5%
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL                   253,459 0 253,459 T-1 2/29/2020 Annualized 97.5%
18.40 JPMCB First Midwest Bank - Crest Hill, IL                   257,234 0 257,234 T-1 2/29/2020 Annualized 97.5%
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL                   197,608 0 197,608 T-1 2/29/2020 Annualized 97.5%
18.42 JPMCB First Midwest Bank - Knoxville, IL                   190,041 0 190,041 T-1 2/29/2020 Annualized 97.5%
18.43 JPMCB First Midwest Bank - Lansing, IL                   187,326 0 187,326 T-1 2/29/2020 Annualized 97.5%
18.44 JPMCB First Midwest Bank - Zion, IL                   192,668 0 192,668 T-1 2/29/2020 Annualized 97.5%
18.45 JPMCB First Midwest Bank - Genoa, IL                   167,073 0 167,073 T-1 2/29/2020 Annualized 97.5%
18.46 JPMCB First Midwest Bank - Sycamore, IL                   163,962 0 163,962 T-1 2/29/2020 Annualized 97.5%
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL                   165,303 0 165,303 T-1 2/29/2020 Annualized 97.5%
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL                   133,758 0 133,758 T-1 2/29/2020 Annualized 97.5%
18.49 JPMCB First Midwest Bank - Crystal Lake, IL                   178,179 0 178,179 T-1 2/29/2020 Annualized 97.5%
18.50 JPMCB First Midwest Bank - Hammond, IN                   143,139 0 143,139 T-1 2/29/2020 Annualized 97.5%
18.51 JPMCB First Midwest Bank - Johnsburg, IL                   135,608 0 135,608 T-1 2/29/2020 Annualized 97.5%
18.52 JPMCB First Midwest Bank - North Chicago, IL                   129,994 0 129,994 T-1 2/29/2020 Annualized 97.5%
18.53 JPMCB First Midwest Bank - Waukegan, IL                   145,249 0 145,249 T-1 2/29/2020 Annualized 97.5%
18.54 JPMCB First Midwest Bank - Dyer, IN                   128,188 0 128,188 T-1 2/29/2020 Annualized 97.5%
18.55 JPMCB First Midwest Bank - Seneca, IL                   111,024 0 111,024 T-1 2/29/2020 Annualized 97.5%
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL                   108,686 0 108,686 T-1 2/29/2020 Annualized 97.5%
18.57 JPMCB First Midwest Bank - Crete, IL                   108,145 0 108,145 T-1 2/29/2020 Annualized 97.5%
18.58 JPMCB First Midwest Bank - Champaign, IL                   105,300 0 105,300 T-1 2/29/2020 Annualized 97.5%
18.59 JPMCB First Midwest Bank - East Moline, IL                   108,493 0 108,493 T-1 2/29/2020 Annualized 97.5%
18.60 JPMCB First Midwest Bank - Sandwich, IL                   92,856 0 92,856 T-1 2/29/2020 Annualized 97.5%
18.61 JPMCB First Midwest Bank - Gary, IN                   96,403 0 96,403 T-1 2/29/2020 Annualized 97.5%
18.62 JPMCB First Midwest Bank - Crown Point, IN                   87,194 0 87,194 T-1 2/29/2020 Annualized 97.5%
18.63 JPMCB First Midwest Bank - Griffith, IN                   82,110 0 82,110 T-1 2/29/2020 Annualized 97.5%
18.64 JPMCB First Midwest Bank - Frankfort, IL                   71,844 0 71,844 T-1 2/29/2020 Annualized 97.5%
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL                   70,341 0 70,341 T-1 2/29/2020 Annualized 97.5%
18.66 JPMCB First Midwest Bank - Park Forest, IL                   59,113 0 59,113 T-1 2/29/2020 Annualized 97.5%
19 JPMCB Drayton Tower 2,518,030 893,067 1,624,963 2,452,480 912,579 1,539,901 2,665,576 990,420 1,675,156 2,819,726 1,022,844 1,796,882 12/31/19 94.9%
20 CREFI Michigan Multifamily Portfolio       4,762,558 2,712,626 2,049,932 4,836,190 2,784,233 2,051,958 5,244,592 3,039,554 2,205,038 12/31/19 90.4%
20.01 CREFI Gale Gardens       1,819,721 1,009,431 810,290 1,904,586 1,035,904 868,682 2,021,283 1,119,540 901,744 12/31/19 88.6%
20.02 CREFI Midtown Square       937,959 535,503 402,456 984,739 557,301 427,438 1,012,660 551,711 460,949 12/31/19 94.3%
20.03 CREFI Carriage House       852,974 487,979 364,995 830,681 489,364 341,317 937,039 547,762 389,277 12/31/19 90.1%
20.04 CREFI Morris Square       709,690 473,879 235,811 666,907 440,919 225,988 778,695 528,842 249,853 12/31/19 89.4%
20.05 CREFI Silverstone       442,215 205,833 236,382 449,278 260,745 188,533 494,915 291,700 203,216 12/31/19 92.0%
21 GACC Lone Star Court 6,834,167 4,414,171 2,419,995 6,683,497 4,384,718 2,298,779 6,655,391 4,183,315 2,472,075 7,135,951 4,279,747 2,856,203 10/31/19 75.6%
22 CREFI 25 Jay Street 1,587,651 414,223 1,173,428 1,649,981 458,510 1,191,471 1,672,878 523,797 1,149,081 1,831,107 560,855 1,270,252 09/30/19 96.1%
23 CREFI Katie Reed Building             1,198,370 458,111 740,259 827,680 446,411 381,269 12/31/19 95.0%
24 JPMCB Veranda at Cinco Ranch       1,685,892 427,376 1,258,516 1,935,683 505,255 1,430,428 1,903,866 504,896 1,398,970 12/31/19 95.0%
25 CREFI Alabama Hilton Portfolio       10,342,543 7,243,353 3,099,190 10,690,071 7,074,642 3,615,430 10,680,356 7,128,859 3,551,497 11/30/19 69.9%
25.01 CREFI Homewood Suites Mobile East Bay Daphne       3,297,890 2,225,524 1,072,366 3,329,328 2,084,202 1,245,126 3,361,972 2,060,682 1,301,290 11/30/19 73.9%
25.02 CREFI Hampton Inn Mobile East Bay Daphne       3,635,362 2,513,068 1,122,294 3,840,952 2,527,338 1,313,614 3,691,543 2,501,864 1,189,679 11/30/19 68.5%
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne       3,409,291 2,504,761 904,530 3,519,791 2,463,102 1,056,689 3,626,841 2,566,313 1,060,528 11/30/19 68.0%
26 CREFI 3431-3491 Merrick Road       1,405,487 486,824 918,663 1,440,776 509,216 931,560 1,480,450 500,100 980,351 12/31/19 89.1%
27 CREFI River Ranch             1,076,132 386,553 689,579 1,164,444 435,600 728,844 09/30/19 94.9%
28 JPMCB Holiday Inn Express Trinidad 3,483,724 2,363,608 1,120,116 3,615,416 2,571,460 1,043,956 3,896,506 2,782,166 1,114,340 3,990,876 2,739,261 1,251,614 11/30/19 76.5%
29 CREFI 2177 East 21st Street       861,313 289,277 572,036 797,953 316,856 481,097 950,953 354,799 596,154 12/31/19 97.0%
30 CREFI Walgreens Nyack, NY 670,000 0 670,000 670,000 0 670,000 670,000 0 670,000 670,000 0 670,000 10/31/19 97.0%
31 CREFI 8-44 Brighton 11th Street 750,291 113,112 637,179 795,291 149,623 645,668 793,217 192,313 600,905 864,170 229,770 634,400 12/31/19 95.0%
32 CREFI 725 Southern Boulevard             707,237 322,067 385,170 780,670 347,498 433,173 12/31/19 96.9%
33 JPMCB 144 Willow Street                           98.0%
34 CREFI The Mark 390,561 72,511 318,051 455,403 82,559 372,844 379,773 83,145 296,627 476,279 85,785 390,493 11/30/19 86.8%
35 GACC The Woods       374,253 303,988 70,266 580,796 260,926 319,870 623,503 272,890 350,613 10/31/19 94.4%

A-1-8

 

ANNEX A-1

 

Loan # Seller(1) Property Name 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) Ground Lease Expiration Ground Lease Extension Terms Franchise Expiration Date(19)
1 GACC Murphy Crossing 12,815,715 3,680,819 9,134,896 708,956 8,425,940 2.96 2.73 10.7% 9.9% Fee      
2 GACC/JPMCB Moffett Towers Buildings A, B & C 69,255,640 11,194,319 58,061,321 1,211,290 56,850,031 3.70 3.63 13.1% 12.8% Fee      
2.01 GACC/JPMCB Moffett Towers Building B                   Fee      
2.02 GACC/JPMCB Moffett Towers Building C                   Fee      
2.03 GACC/JPMCB Moffett Towers Building A                   Fee      
3 JPMCB 1633 Broadway 190,585,947 71,435,784 119,150,163 2,472,436 116,677,727 3.93 3.84 11.9% 11.7% Fee      
4 CREFI 650 Madison Avenue 87,327,989 28,901,495 58,426,495 1,650,104 56,776,391 2.82 2.74 10.0% 9.7% Fee      
5 GACC CBM Portfolio 291,830,198 202,807,009 99,424,570 14,591,510 84,833,060 6.97 5.94 25.0% 21.3% Various Various Various  
5.01 GACC Courtyard Larkspur Landing Marin County 10,606,885 6,313,605 5,093,110 530,344 4,562,766         Fee/Leasehold 12/31/2068 None 12/31/2025
5.02 GACC Courtyard San Mateo Foster City 10,075,100 5,507,288 5,227,381 503,755 4,723,626         Fee/Leasehold 12/31/2068 None 12/31/2025
5.03 GACC Courtyard San Jose Cupertino 9,929,264 5,237,133 4,692,130 496,463 4,195,667         Leasehold 12/31/2033 Three, 10-year options 12/31/2025
5.04 GACC Courtyard Boulder 6,412,709 4,098,743 2,638,153 320,635 2,317,517         Fee/Leasehold 12/31/2068 None 12/31/2025
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes 7,071,345 4,762,563 2,835,580 353,567 2,482,013         Fee/Leasehold 12/31/2068 None 12/31/2025
5.06 GACC Courtyard Los Angeles Hacienda Heights 6,447,505 4,432,551 2,534,642 322,375 2,212,267         Fee/Leasehold 12/31/2068 None 12/31/2025
5.07 GACC Courtyard Seattle South Center 7,211,855 4,637,132 2,971,846 360,593 2,611,254         Fee/Leasehold 12/31/2068 None 12/31/2025
5.08 GACC Courtyard Nashville Airport 6,995,720 4,282,394 3,076,419 349,786 2,726,633         Fee/Leasehold 12/31/2068 None 12/31/2025
5.09 GACC Courtyard Palm Springs 6,444,877 4,130,091 2,631,625 322,244 2,309,381         Fee/Leasehold 12/31/2068 None 12/31/2025
5.10 GACC Courtyard Portland Beaverton 5,440,429 3,738,704 1,919,227 272,021 1,647,205         Fee/Leasehold 12/31/2068 None 12/31/2025
5.11 GACC Courtyard Atlanta Perimeter Center 6,151,593 4,083,960 2,493,524 307,580 2,185,945         Leasehold 12/31/2068 None 12/31/2025
5.12 GACC Courtyard Detroit Livonia 4,905,287 3,206,698 1,899,973 245,264 1,654,708         Fee/Leasehold 12/31/2068 None 12/31/2025
5.13 GACC Courtyard St. Louis Creve Coeur 5,485,918 3,754,890 2,007,206 274,296 1,732,910         Fee/Leasehold 12/31/2068 None 12/31/2025
5.14 GACC Courtyard Lincroft Red Bank 6,609,633 4,550,578 2,358,806 330,482 2,028,324         Fee/Leasehold 12/31/2068 None 12/31/2025
5.15 GACC Courtyard Rye 6,784,031 5,039,573 2,085,216 339,202 1,746,014         Fee/Leasehold 12/31/2068 None 12/31/2025
5.16 GACC Courtyard Fresno 6,896,173 4,365,589 2,530,584 344,809 2,185,775         Leasehold 06/30/2054 None 12/31/2025
5.17 GACC Courtyard Tampa Westshore 5,671,150 4,641,944 1,029,206 283,558 745,649         Fee/Leasehold 07/01/2068 None 12/31/2025
5.18 GACC Courtyard Boston Andover 6,344,692 4,351,043 2,250,473 317,235 1,933,239         Fee/Leasehold 12/31/2068 None 12/31/2025
5.19 GACC Courtyard Detroit Metro Airport 4,815,378 3,446,541 1,570,859 240,769 1,330,090         Fee/Leasehold 12/31/2068 None 12/31/2025
5.20 GACC Courtyard Denver Tech Center 4,934,676 3,540,939 1,666,630 246,734 1,419,896         Fee/Leasehold 12/31/2068 None 12/31/2025
5.21 GACC Courtyard Charlottesville North 4,195,427 3,045,137 1,318,621 209,771 1,108,849         Fee/Leasehold 12/31/2068 None 12/31/2025
5.22 GACC Courtyard St. Petersburg Clearwater 5,105,160 3,909,777 1,401,653 255,258 1,146,395         Fee/Leasehold 12/31/2068 None 12/31/2025
5.23 GACC Courtyard Fort Lauderdale Plantation 5,955,730 4,088,632 2,165,038 297,786 1,867,252         Fee/Leasehold 12/31/2068 None 12/31/2025
5.24 GACC Courtyard West Palm Beach 5,713,823 4,282,972 1,688,397 285,691 1,402,706         Fee/Leasehold 12/31/2068 None 12/31/2025
5.25 GACC Courtyard Chicago Lincolnshire 4,716,987 3,013,280 1,703,707 235,849 1,467,858         Fee     12/31/2025
5.26 GACC Courtyard Phoenix Mesa 4,575,428 3,330,355 1,573,333 228,771 1,344,562         Fee/Leasehold 12/31/2068 None 12/31/2025
5.27 GACC Courtyard Chicago Waukegan Gurnee 4,861,709 3,395,577 1,661,042 243,085 1,417,957         Fee/Leasehold 12/31/2068 None 12/31/2025
5.28 GACC Courtyard Chicago Highland Park 4,438,745 3,146,281 1,540,785 221,937 1,318,848         Fee/Leasehold 12/31/2068 None 12/31/2025
5.29 GACC Courtyard Bakersfield 4,996,564 3,596,480 1,647,980 249,828 1,398,152         Fee/Leasehold 12/31/2068 None 12/31/2025
5.30 GACC Courtyard Norwalk 6,672,068 4,713,345 1,958,723 333,603 1,625,119         Leasehold 12/31/2028 Seven, 5-year options 12/31/2025
5.31 GACC Courtyard Kansas City Overland Park Metcalf 4,379,951 3,375,697 1,259,240 218,998 1,040,242         Fee/Leasehold 12/31/2068 None 12/31/2025
5.32 GACC Courtyard Silver Spring North 4,364,151 3,624,212 1,020,565 218,208 802,357         Fee/Leasehold 12/31/2068 None 12/31/2025
5.33 GACC Courtyard Raleigh Cary 4,924,419 3,271,348 1,858,872 246,221 1,612,651         Fee/Leasehold 12/31/2068 None 12/31/2025
5.34 GACC Courtyard New Haven Wallingford 4,767,955 3,669,714 1,293,627 238,398 1,055,230         Fee/Leasehold 12/31/2068 None 12/31/2025
5.35 GACC Courtyard Chicago Oakbrook Terrace 4,668,218 3,073,330 1,594,889 233,411 1,361,478         Fee     12/31/2025
5.36 GACC Courtyard Indianapolis Castleton 4,241,438 3,190,179 1,233,959 212,072 1,021,887         Fee/Leasehold 12/31/2068 None 12/31/2025
5.37 GACC Courtyard Annapolis 4,237,402 3,332,779 1,140,393 211,870 928,523         Fee/Leasehold 12/31/2068 None 12/31/2025
5.38 GACC Courtyard Greenville Haywood Mall 4,673,089 2,828,689 2,016,808 233,654 1,783,153         Fee/Leasehold 12/31/2068 None 12/31/2025
5.39 GACC Courtyard Minneapolis St Paul Airport 4,963,488 3,760,928 1,401,839 248,174 1,153,664         Fee/Leasehold 12/31/2068 None 12/31/2025
5.40 GACC Courtyard San Antonio Downtown Market Square 4,913,335 4,278,747 1,152,664 245,667 906,997         Fee/Leasehold 12/31/2068 None 12/31/2025
5.41 GACC Courtyard Denver Stapleton 4,849,386 3,549,934 1,299,451 242,469 1,056,982         Fee     12/31/2025
5.42 GACC Courtyard St. Louis Westport Plaza 4,764,492 3,533,102 1,484,814 238,225 1,246,589         Fee/Leasehold 12/31/2068 None 12/31/2025
5.43 GACC Courtyard Dallas Plano Parkway 3,996,665 3,191,673 804,991 199,833 605,158         Fee     12/31/2025
5.44 GACC Courtyard Phoenix North Metrocenter 4,030,402 3,381,870 1,047,662 201,520 846,142         Fee/Leasehold 12/31/2068 None 12/31/2025
5.45 GACC Courtyard Dallas Richardson at Spring Valley 3,986,663 3,466,068 757,730 199,333 558,397         Fee/Leasehold 12/31/2068 None 12/31/2025
5.46 GACC Courtyard Birmingham Homewood 4,830,790 3,468,532 1,362,258 241,539 1,120,718         Fee     12/31/2025
5.47 GACC Courtyard Atlanta Airport South 5,314,489 3,928,952 1,385,537 265,724 1,119,812         Fee     12/31/2025
5.48 GACC Courtyard Atlanta Gwinnett Mall 4,405,150 3,326,181 1,367,123 220,257 1,146,866         Fee/Leasehold 12/31/2068 None 12/31/2025
5.49 GACC Courtyard Poughkeepsie 5,958,121 4,634,314 1,323,807 297,906 1,025,901         Leasehold 12/31/2095 None 12/31/2025
5.50 GACC Courtyard Memphis Airport 5,085,777 4,066,267 1,222,880 254,289 968,591         Fee/Leasehold 12/31/2068 None 12/31/2025
5.51 GACC Courtyard Charlotte South Park 5,594,280 3,225,271 2,369,009 279,714 2,089,295         Leasehold 12/31/2029 Two, 10-year options 12/31/2025
5.52 GACC Courtyard Philadelphia Devon 6,414,676 3,985,425 2,429,251 320,734 2,108,517         Leasehold 12/31/2028 One, 10-year option 12/31/2025
6 JPMCB 1501 Broadway 50,507,018 22,848,219 27,658,799 870,216 26,788,583 4.50 4.36 13.8% 13.4% Fee      
7 JPMCB Apollo Education Group HQ Campus 13,609,674 0 13,609,674 719,597 12,890,078 4.38 4.15 14.9% 14.1% Fee      
8 JPMCB Bellagio Hotel and Casino 1,349,062,464 874,997,149 474,065,315 20,235,937 453,829,378 8.80 8.42 28.3% 27.1% Fee/Leasehold 04/27/2033 Two, 20-year options  
9 JPMCB 3500 Lacey 16,083,340 6,638,162 9,445,178 671,579 8,773,598 2.50 2.32 11.0% 10.2% Fee      
10 JPMCB Kings Plaza 81,045,187 29,004,262 52,040,925 1,134,954 50,905,970 3.14 3.07 10.7% 10.5% Fee/Leasehold 05/28/2028 Three, 10-year options followed by one, nine-year option  
11 CREFI The Westin Book Cadillac 38,738,364 28,954,151 9,784,213 1,549,535 8,234,678 2.12 1.78 12.7% 10.7% Fee     12/31/2032
12 CREFI East Village Multifamily Pool 3 2,762,406 699,417 2,062,988 34,446 2,028,542 1.74 1.71 6.5% 6.4% Fee      
12.01 CREFI 329-335 East 9th Street 1,885,035 451,339 1,433,696 26,546 1,407,150         Fee      
12.02 CREFI 516-518 East 13th Street 877,370 248,079 629,292 7,900 621,392         Fee      
13 GACC Crenshaw Plaza 4,637,974 1,914,660 2,723,314 161,219 2,562,095 2.06 1.93 8.8% 8.3% Fee      
14 GACC Staples Headquarters 11,946,034 358,381 11,587,653 285,840 11,301,813 4.08 3.98 12.9% 12.6% Fee      
15 JPMCB 3000 Post Oak 14,781,135 5,159,071 9,622,064 746,285 8,875,778 2.38 2.19 12.0% 11.1% Fee      
16 GACC 3205 Eastern Market 4,260,143 1,879,744 2,380,399 117,909 2,262,490 2.53 2.40 9.3% 8.8% Fee      
17 CREFI Mitchellville Plaza 3,742,489 1,303,815 2,438,675 113,184 2,325,490 1.60 1.53 9.7% 9.2% Fee      
18 JPMCB Stonemont Net Lease Portfolio 114,676,741 41,857,011 72,819,731 1,454,568 71,365,163 3.77 3.70 17.2% 16.9% Various Various Various  
18.01 JPMCB Motorola Solutions 10,427,031 3,805,866 6,621,164 0 6,621,164         Fee      
18.02 JPMCB MetLife - Bridgewater, NJ 9,945,264 3,630,021 6,315,242 0 6,315,242         Fee      
18.03 JPMCB Baxalta 7,832,718 2,858,942 4,973,776 0 4,973,776         Fee      
18.04 JPMCB Amerigroup Corporation 6,893,620 2,516,171 4,377,449 0 4,377,449         Fee      
18.05 JPMCB MetLife - Warwick, RI 5,953,829 2,173,147 3,780,681 0 3,780,681         Fee      
18.06 JPMCB DST Output - El Dorado Hills, CA 5,554,791 2,027,499 3,527,292 0 3,527,292         Fee      
18.07 JPMCB Tate & Lyle 6,679,076 2,437,863 4,241,213 0 4,241,213         Fee      
18.08 JPMCB MetLife - Aurora, IL 4,606,528 1,681,383 2,925,146 0 2,925,146         Fee      
18.09 JPMCB Anthem Blue Cross and Blue Shield 4,578,985 1,671,329 2,907,655 0 2,907,655         Fee      
18.10 JPMCB DST Output - South Windsor, CT 3,882,358 1,417,061 2,465,297 0 2,465,297         Fee      
18.11 JPMCB DST Output - Kansas City, MO 3,774,737 1,377,779 2,396,958 0 2,396,958         Fee      
18.12 JPMCB MetLife - Oriskany, NY 3,593,557 1,311,648 2,281,909 0 2,281,909         Fee      
18.13 JPMCB MetLife - Dayton, OH 3,706,834 1,352,994 2,353,840 0 2,353,840         Fee      
18.14 JPMCB Weatherford 5,287,101 1,929,792 3,357,309 364,703 2,992,607         Fee      
18.15 JPMCB Anthem 2,719,876 992,755 1,727,121 0 1,727,121         Fee      
18.16 JPMCB AAA Club Alliance 1,804,463 658,629 1,145,834 102,731 1,043,103         Fee      
18.17 JPMCB MetLife - Convent Station, NJ 1,810,575 660,860 1,149,715 0 1,149,715         Fee      
18.18 JPMCB Eby-Brown - West Mifflin, PA 1,712,008 624,883 1,087,125 222,290 864,835         Fee      
18.19 JPMCB Eby-Brown - Ypsilanti, MI 1,604,461 585,628 1,018,833 377,500 641,333         Fee      
18.20 JPMCB Capital One 1,475,772 538,657 937,115 0 937,115         Fee      
18.21 JPMCB Eby-Brown - Springfield, OH 1,463,268 534,093 929,175 302,763 626,413         Fee      
18.22 JPMCB Anthem Virginia 1,294,326 472,429 821,897 0 821,897         Fee      
18.23 JPMCB SKF USA 1,979,394 722,479 1,256,915 0 1,256,915         Leasehold 12/31/2027 None  
18.24 JPMCB United Wisconsin 1,531,504 558,999 972,505 84,581 887,924         Fee      
18.25 JPMCB Mylan Technologies 1,171,394 427,559 743,835 0 743,835         Fee      
18.26 JPMCB First Midwest Bank - Lockport, IL 917,146 334,758 582,388 0 582,388         Fee      

A-1-9

 

ANNEX A-1

 

Loan # Seller(1) Property Name 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) Ground Lease Expiration Ground Lease Extension Terms Franchise Expiration Date(19)
18.27 JPMCB First Midwest Bank - Plainfield, IL 873,408 318,794 554,614 0 554,614         Fee      
18.28 JPMCB First Midwest Bank - Palos Heights, IL 791,067 288,740 502,328 0 502,328         Fee      
18.29 JPMCB First Midwest Bank - Blue Island, IL 657,336 239,928 417,408 0 417,408         Fee      
18.30 JPMCB First Midwest Bank - Highland , IN 641,916 234,299 407,617 0 407,617         Fee      
18.31 JPMCB First Midwest Bank - Morris, IL 571,625 208,643 362,982 0 362,982         Fee      
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL 458,782 167,455 291,326 0 291,326         Fee      
18.33 JPMCB First Midwest Bank - Chicago Heights, IL 455,499 166,257 289,242 0 289,242         Fee      
18.34 JPMCB First Midwest Bank - Peotone, IL 551,505 201,299 350,206 0 350,206         Fee      
18.35 JPMCB First Midwest Bank - DeKalb, IL 396,283 144,643 251,640 0 251,640         Fee      
18.36 JPMCB First Midwest Bank - Galesburg, IL 432,650 157,917 274,733 0 274,733         Fee      
18.37 JPMCB First Midwest Bank - Schaumburg, IL 367,975 134,311 233,664 0 233,664         Fee      
18.38 JPMCB First Midwest Bank - Country Club Hills, IL 353,158 128,903 224,255 0 224,255         Fee      
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL 388,012 141,624 246,388 0 246,388         Fee      
18.40 JPMCB First Midwest Bank - Crest Hill, IL 393,791 143,734 250,057 0 250,057         Fee      
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL 302,512 110,417 192,095 0 192,095         Fee      
18.42 JPMCB First Midwest Bank - Knoxville, IL 290,927 106,188 184,739 0 184,739         Fee      
18.43 JPMCB First Midwest Bank - Lansing, IL 286,771 104,672 182,100 0 182,100         Fee      
18.44 JPMCB First Midwest Bank - Zion, IL 294,950 107,657 187,293 0 187,293         Fee      
18.45 JPMCB First Midwest Bank - Genoa, IL 255,767 93,355 162,412 0 162,412         Fee      
18.46 JPMCB First Midwest Bank - Sycamore, IL 251,005 91,617 159,388 0 159,388         Fee      
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL 253,058 92,366 160,692 0 160,692         Fee      
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL 204,767 74,740 130,027 0 130,027         Fee      
18.49 JPMCB First Midwest Bank - Crystal Lake, IL 272,769 99,561 173,208 0 173,208         Fee      
18.50 JPMCB First Midwest Bank - Hammond, IN 219,127 79,981 139,146 0 139,146         Fee      
18.51 JPMCB First Midwest Bank - Johnsburg, IL 207,598 75,773 131,825 0 131,825         Fee      
18.52 JPMCB First Midwest Bank - North Chicago, IL 199,003 72,636 126,367 0 126,367         Fee      
18.53 JPMCB First Midwest Bank - Waukegan, IL 222,357 81,160 141,197 0 141,197         Fee      
18.54 JPMCB First Midwest Bank - Dyer, IN 196,239 71,627 124,612 0 124,612         Fee      
18.55 JPMCB First Midwest Bank - Seneca, IL 169,964 62,037 107,927 0 107,927         Fee      
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL 166,384 60,730 105,654 0 105,654         Fee      
18.57 JPMCB First Midwest Bank - Crete, IL 165,556 60,428 105,128 0 105,128         Fee      
18.58 JPMCB First Midwest Bank - Champaign, IL 161,200 58,838 102,362 0 102,362         Fee      
18.59 JPMCB First Midwest Bank - East Moline, IL 166,089 60,623 105,467 0 105,467         Fee      
18.60 JPMCB First Midwest Bank - Sandwich, IL 142,151 51,885 90,266 0 90,266         Fee      
18.61 JPMCB First Midwest Bank - Gary, IN 147,580 53,867 93,713 0 93,713         Fee      
18.62 JPMCB First Midwest Bank - Crown Point, IN 133,483 48,721 84,761 0 84,761         Fee      
18.63 JPMCB First Midwest Bank - Griffith, IN 125,699 45,880 79,819 0 79,819         Fee      
18.64 JPMCB First Midwest Bank - Frankfort, IL 109,983 40,144 69,839 0 69,839         Fee      
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL 107,683 39,304 68,379 0 68,379         Fee      
18.66 JPMCB First Midwest Bank - Park Forest, IL 90,495 33,031 57,464 0 57,464         Fee      
19 JPMCB Drayton Tower 2,936,914 1,190,234 1,746,680 32,402 1,714,278 1.27 1.25 7.4% 7.2% Fee      
20 CREFI Michigan Multifamily Portfolio 5,244,592 3,063,402 2,181,191 184,800 1,996,391 1.76 1.61 9.9% 9.1% Fee      
20.01 CREFI Gale Gardens 2,021,283 1,113,427 907,856 69,900 837,956         Fee      
20.02 CREFI Midtown Square 1,012,660 553,518 459,142 32,400 426,742         Fee      
20.03 CREFI Carriage House 937,039 570,517 366,522 35,700 330,822         Fee      
20.04 CREFI Morris Square 778,695 531,708 246,987 28,800 218,187         Fee      
20.05 CREFI Silverstone 494,915 294,231 200,684 18,000 182,684         Fee      
21 GACC Lone Star Court 7,135,951 4,284,121 2,851,830 285,438 2,566,392 4.03 3.63 14.3% 12.8% Fee      
22 CREFI 25 Jay Street 1,918,469 647,077 1,271,392 25,643 1,245,749 1.72 1.68 6.9% 6.7% Fee      
23 CREFI Katie Reed Building 1,617,815 441,549 1,176,267 52,412 1,123,855 2.29 2.18 8.1% 7.8% Fee      
24 JPMCB Veranda at Cinco Ranch 1,920,076 490,776 1,429,300 117,037 1,312,263 3.30 3.03 11.5% 10.6% Fee      
25 CREFI Alabama Hilton Portfolio 10,680,356 7,143,572 3,536,784 427,214 3,109,570 1.87 1.64 12.2% 10.7% Fee      
25.01 CREFI Homewood Suites Mobile East Bay Daphne 3,361,972 2,076,767 1,285,205 134,479 1,150,726         Fee     03/31/2032
25.02 CREFI Hampton Inn Mobile East Bay Daphne 3,691,543 2,497,846 1,193,697 147,662 1,046,036         Fee     03/31/2032
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne 3,626,841 2,568,959 1,057,882 145,074 912,808         Fee     03/31/2032
26 CREFI 3431-3491 Merrick Road 1,591,441 515,764 1,075,676 65,842 1,009,835 2.82 2.65 10.8% 10.1% Fee      
27 CREFI River Ranch 1,212,040 440,302 771,738 26,000 745,738 1.41 1.37 8.2% 8.0% Fee      
28 JPMCB Holiday Inn Express Trinidad 3,071,137 1,838,410 1,232,727 0 1,232,727 2.23 2.23 14.9% 14.9% Fee     01/10/2035
29 CREFI 2177 East 21st Street 950,473 382,395 568,078 16,006 552,072 2.10 2.04 7.9% 7.7% Fee      
30 CREFI Walgreens Nyack, NY 734,329 114,810 619,519 8,356 611,163 2.62 2.59 9.7% 9.5% Fee      
31 CREFI 8-44 Brighton 11th Street 922,933 243,951 678,982 52,040 626,941 3.07 2.83 11.3% 10.4% Fee      
32 CREFI 725 Southern Boulevard 793,382 348,637 444,745 16,235 428,510 1.91 1.84 7.5% 7.2% Fee      
33 JPMCB 144 Willow Street 471,870 125,525 346,345 2,500 343,845 1.51 1.50 6.4% 6.4% Fee      
34 CREFI The Mark 532,381 92,736 439,645 17,047 422,598 2.65 2.54 9.8% 9.4% Fee      
35 GACC The Woods 639,240 277,913 361,327 14,250 347,077 1.30 1.25 8.2% 7.9% Fee      

A-1-10

 

ANNEX A-1

 

          UPFRONT ESCROW(20)  
Loan # Seller(1) Property Name PML %   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 Murphy Crossing 15%   0 1,825,000 0 0 0 0 0 2,280,646 Unfunded Obligations Reserve: 1,180,995.92; RMS Direct Lease Reserve: 1,099,650.00
2 GACC/JPMCB Moffett Towers Buildings A, B & C 6%   0 0 0 53,688,909 0 0 0 34,016,766 Rent Concession Reserve
2.01 GACC/JPMCB Moffett Towers Building B 6%                    
2.02 GACC/JPMCB Moffett Towers Building C 6%                    
2.03 GACC/JPMCB Moffett Towers Building A 6%                    
3 JPMCB 1633 Broadway     0 0 0 0 0 0 0 36,389,727 Unfunded Obligations Reserve
4 CREFI 650 Madison Avenue     0 0 0 0 0 0 0 9,576,014 Free Rent Reserve: 6,378,315; Unfunded Obligations: 3,197,699
5 GACC CBM Portfolio Various   0 0 0 0 0 0 0 99,000,000 Renovation Reserve
5.01 GACC Courtyard Larkspur Landing Marin County 8%                    
5.02 GACC Courtyard San Mateo Foster City 9%                    
5.03 GACC Courtyard San Jose Cupertino 10%                    
5.04 GACC Courtyard Boulder                      
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes 9%                    
5.06 GACC Courtyard Los Angeles Hacienda Heights 9%                    
5.07 GACC Courtyard Seattle South Center 7%                    
5.08 GACC Courtyard Nashville Airport                      
5.09 GACC Courtyard Palm Springs 10%                    
5.10 GACC Courtyard Portland Beaverton 5%                    
5.11 GACC Courtyard Atlanta Perimeter Center                      
5.12 GACC Courtyard Detroit Livonia                      
5.13 GACC Courtyard St. Louis Creve Coeur                      
5.14 GACC Courtyard Lincroft Red Bank                      
5.15 GACC Courtyard Rye                      
5.16 GACC Courtyard Fresno 5%                    
5.17 GACC Courtyard Tampa Westshore                      
5.18 GACC Courtyard Boston Andover                      
5.19 GACC Courtyard Detroit Metro Airport                      
5.20 GACC Courtyard Denver Tech Center                      
5.21 GACC Courtyard Charlottesville North                      
5.22 GACC Courtyard St. Petersburg Clearwater                      
5.23 GACC Courtyard Fort Lauderdale Plantation                      
5.24 GACC Courtyard West Palm Beach                      
5.25 GACC Courtyard Chicago Lincolnshire                      
5.26 GACC Courtyard Phoenix Mesa                      
5.27 GACC Courtyard Chicago Waukegan Gurnee                      
5.28 GACC Courtyard Chicago Highland Park                      
5.29 GACC Courtyard Bakersfield 7%                    
5.30 GACC Courtyard Norwalk                      
5.31 GACC Courtyard Kansas City Overland Park Metcalf                      
5.32 GACC Courtyard Silver Spring North                      
5.33 GACC Courtyard Raleigh Cary                      
5.34 GACC Courtyard New Haven Wallingford                      
5.35 GACC Courtyard Chicago Oakbrook Terrace                      
5.36 GACC Courtyard Indianapolis Castleton                      
5.37 GACC Courtyard Annapolis                      
5.38 GACC Courtyard Greenville Haywood Mall                      
5.39 GACC Courtyard Minneapolis St Paul Airport                      
5.40 GACC Courtyard San Antonio Downtown Market Square                      
5.41 GACC Courtyard Denver Stapleton                      
5.42 GACC Courtyard St. Louis Westport Plaza                      
5.43 GACC Courtyard Dallas Plano Parkway                      
5.44 GACC Courtyard Phoenix North Metrocenter                      
5.45 GACC Courtyard Dallas Richardson at Spring Valley                      
5.46 GACC Courtyard Birmingham Homewood                      
5.47 GACC Courtyard Atlanta Airport South                      
5.48 GACC Courtyard Atlanta Gwinnett Mall                      
5.49 GACC Courtyard Poughkeepsie                      
5.50 GACC Courtyard Memphis Airport 7%                    
5.51 GACC Courtyard Charlotte South Park                      
5.52 GACC Courtyard Philadelphia Devon                      
6 JPMCB 1501 Broadway     0 955,000 0 0 0 0 0 0  
7 JPMCB Apollo Education Group HQ Campus     9,994 0 0 49,972 0 0 0 0  
8 JPMCB Bellagio Hotel and Casino     0 0 0 0 0 0 0 0  
9 JPMCB 3500 Lacey     7,300 0 0 48,665 437,987 15,884 0 2,151,053 Outstanding Free Rent Reserve: 1,763,787.08; Outstanding TI/LC Reserve: 387,266.26
10 JPMCB Kings Plaza     0 0 0 0 0 0 0 0  
11 CREFI The Westin Book Cadillac     1,814,809 0 0 0 204,768 0 0 0  
12 CREFI East Village Multifamily Pool 3     0 66,125 0 0 22,036 0 0 0  
12.01 CREFI 329-335 East 9th Street                      
12.02 CREFI 516-518 East 13th Street                      
13 GACC Crenshaw Plaza 16%   0 136,500 0 0 52,688 5,764 0 0  
14 GACC Staples Headquarters     0 0 0 0 0 0 0 0  
15 JPMCB 3000 Post Oak     8,095 0 0 55,190 391,962 206,002 0 0  
16 GACC 3205 Eastern Market     0 19,375 0 0 83,232 18,962 0 0  
17 CREFI Mitchellville Plaza     117,311 48,425 0 450,000 266,379 0 0 0  
18 JPMCB Stonemont Net Lease Portfolio Various   0 0 0 0 0 0 0 0  
18.01 JPMCB Motorola Solutions                      
18.02 JPMCB MetLife - Bridgewater, NJ                      
18.03 JPMCB Baxalta                      
18.04 JPMCB Amerigroup Corporation                      
18.05 JPMCB MetLife - Warwick, RI                      
18.06 JPMCB DST Output - El Dorado Hills, CA 3%                    
18.07 JPMCB Tate & Lyle                      
18.08 JPMCB MetLife - Aurora, IL                      
18.09 JPMCB Anthem Blue Cross and Blue Shield                      
18.10 JPMCB DST Output - South Windsor, CT                      
18.11 JPMCB DST Output - Kansas City, MO                      
18.12 JPMCB MetLife - Oriskany, NY                      
18.13 JPMCB MetLife - Dayton, OH                      
18.14 JPMCB Weatherford                      
18.15 JPMCB Anthem                      
18.16 JPMCB AAA Club Alliance                      
18.17 JPMCB MetLife - Convent Station, NJ                      
18.18 JPMCB Eby-Brown - West Mifflin, PA                      
18.19 JPMCB Eby-Brown - Ypsilanti, MI                      
18.20 JPMCB Capital One                      
18.21 JPMCB Eby-Brown - Springfield, OH                      
18.22 JPMCB Anthem Virginia                      
18.23 JPMCB SKF USA                      
18.24 JPMCB United Wisconsin                      
18.25 JPMCB Mylan Technologies                      
18.26 JPMCB First Midwest Bank - Lockport, IL                      

A-1-11

 

ANNEX A-1

 

          UPFRONT ESCROW(20)  
Loan # Seller(1) Property Name PML %   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 ($)
18.27 JPMCB First Midwest Bank - Plainfield, IL                      
18.28 JPMCB First Midwest Bank - Palos Heights, IL                      
18.29 JPMCB First Midwest Bank - Blue Island, IL                      
18.30 JPMCB First Midwest Bank - Highland , IN                      
18.31 JPMCB First Midwest Bank - Morris, IL                      
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL                      
18.33 JPMCB First Midwest Bank - Chicago Heights, IL                      
18.34 JPMCB First Midwest Bank - Peotone, IL                      
18.35 JPMCB First Midwest Bank - DeKalb, IL                      
18.36 JPMCB First Midwest Bank - Galesburg, IL                      
18.37 JPMCB First Midwest Bank - Schaumburg, IL                      
18.38 JPMCB First Midwest Bank - Country Club Hills, IL                      
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL                      
18.40 JPMCB First Midwest Bank - Crest Hill, IL                      
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL                      
18.42 JPMCB First Midwest Bank - Knoxville, IL                      
18.43 JPMCB First Midwest Bank - Lansing, IL                      
18.44 JPMCB First Midwest Bank - Zion, IL                      
18.45 JPMCB First Midwest Bank - Genoa, IL                      
18.46 JPMCB First Midwest Bank - Sycamore, IL                      
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL                      
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL                      
18.49 JPMCB First Midwest Bank - Crystal Lake, IL                      
18.50 JPMCB First Midwest Bank - Hammond, IN                      
18.51 JPMCB First Midwest Bank - Johnsburg, IL                      
18.52 JPMCB First Midwest Bank - North Chicago, IL                      
18.53 JPMCB First Midwest Bank - Waukegan, IL                      
18.54 JPMCB First Midwest Bank - Dyer, IN                      
18.55 JPMCB First Midwest Bank - Seneca, IL                      
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL                      
18.57 JPMCB First Midwest Bank - Crete, IL                      
18.58 JPMCB First Midwest Bank - Champaign, IL                      
18.59 JPMCB First Midwest Bank - East Moline, IL                      
18.60 JPMCB First Midwest Bank - Sandwich, IL                      
18.61 JPMCB First Midwest Bank - Gary, IN                      
18.62 JPMCB First Midwest Bank - Crown Point, IN                      
18.63 JPMCB First Midwest Bank - Griffith, IN                      
18.64 JPMCB First Midwest Bank - Frankfort, IL                      
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL                      
18.66 JPMCB First Midwest Bank - Park Forest, IL                      
19 JPMCB Drayton Tower     2,146 0 0 555 40,472 2,756 0 0  
20 CREFI Michigan Multifamily Portfolio     786,205 613,795 0 0 170,064 0 0 0  
20.01 CREFI Gale Gardens                      
20.02 CREFI Midtown Square                      
20.03 CREFI Carriage House                      
20.04 CREFI Morris Square                      
20.05 CREFI Silverstone                      
21 GACC Lone Star Court     4,000,000 0 0 0 52,233 0 0 0  
22 CREFI 25 Jay Street     0 8,063 0 0 115,852 49,616 0 0  
23 CREFI Katie Reed Building     1,718,316 0 0 0 140,855 15,355 0 249,675 Development Fee Reserve: 54,000.00; Charlie Weaver Leasing Fee Reserve: 69,092.00; Residential Housing Reserve: 8,412.00; Gap Rent Reserve: 118,171.18
24 JPMCB Veranda at Cinco Ranch     1,033 0 0 5,166 97,603 43,796 0 0  
25 CREFI Alabama Hilton Portfolio     0 41,750 0 0 110,697 32,752 0 0  
25.01 CREFI Homewood Suites Mobile East Bay Daphne                      
25.02 CREFI Hampton Inn Mobile East Bay Daphne                      
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne                      
26 CREFI 3431-3491 Merrick Road     40,000 0 0 100,000 92,445 0 0 0  
27 CREFI River Ranch     0 0 0 0 138,605 6,931 0 0  
28 JPMCB Holiday Inn Express Trinidad     0 8,400 0 0 32,277 0 0 2,186,735 PIP Reserve
29 CREFI 2177 East 21st Street     0 0 0 0 57,109 29,588 0 0  
30 CREFI Walgreens Nyack, NY     0 0 0 0 0 0 0 0  
31 CREFI 8-44 Brighton 11th Street     0 3,125 0 0 55,433 12,619 0 68,000 Free and Prepaid Rent Reserve
32 CREFI 725 Southern Boulevard     0 8,395 0 0 28,804 14,298 0 0  
33 JPMCB 144 Willow Street     2,500 0 0 0 0 1,719 0 0  
34 CREFI The Mark 9%   0 0 0 0 3,156 1,400 0 2,700 Condo Assessment Reserve
35 GACC The Woods     0 8,813 0 0 28,400 4,056 0 0  

A-1-12

 

ANNEX A-1

 

        MONTHLY ESCROW(21)     RESERVE CAPS(22)
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 ($)   CapEx Reserve Cap ($) Envir. Reserve Cap ($) TI/LC Reserve Cap ($) RE Tax Reserve Cap ($) Insur. Reserve Cap ($) Debt Service Reserve Cap ($) Other Reserve Cap ($)
1 GACC Murphy Crossing   6,968 0 53,020 101,028 Springing 0         3,181,211        
2 GACC/JPMCB Moffett Towers Buildings A, B & C   15,858 0 0 282,271 Springing Springing Lease Sweep Reserve                
2.01 GACC/JPMCB Moffett Towers Building B                                
2.02 GACC/JPMCB Moffett Towers Building C                                
2.03 GACC/JPMCB Moffett Towers Building A                                
3 JPMCB 1633 Broadway   Springing 0 Springing Springing Springing 0     1,024,605   5,123,024        
4 CREFI 650 Madison Avenue   Springing 0 Springing Springing Springing 0                  
5 GACC CBM Portfolio   Springing 0 0 1,033,333 Springing 3,416,667 Renovation Reserve: 3,416,666.67; Ground Rent Reserve: Springing                
5.01 GACC Courtyard Larkspur Landing Marin County                                
5.02 GACC Courtyard San Mateo Foster City                                
5.03 GACC Courtyard San Jose Cupertino                                
5.04 GACC Courtyard Boulder                                
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes                                
5.06 GACC Courtyard Los Angeles Hacienda Heights                                
5.07 GACC Courtyard Seattle South Center                                
5.08 GACC Courtyard Nashville Airport                                
5.09 GACC Courtyard Palm Springs                                
5.10 GACC Courtyard Portland Beaverton                                
5.11 GACC Courtyard Atlanta Perimeter Center                                
5.12 GACC Courtyard Detroit Livonia                                
5.13 GACC Courtyard St. Louis Creve Coeur                                
5.14 GACC Courtyard Lincroft Red Bank                                
5.15 GACC Courtyard Rye                                
5.16 GACC Courtyard Fresno                                
5.17 GACC Courtyard Tampa Westshore                                
5.18 GACC Courtyard Boston Andover                                
5.19 GACC Courtyard Detroit Metro Airport                                
5.20 GACC Courtyard Denver Tech Center                                
5.21 GACC Courtyard Charlottesville North                                
5.22 GACC Courtyard St. Petersburg Clearwater                                
5.23 GACC Courtyard Fort Lauderdale Plantation                                
5.24 GACC Courtyard West Palm Beach                                
5.25 GACC Courtyard Chicago Lincolnshire                                
5.26 GACC Courtyard Phoenix Mesa                                
5.27 GACC Courtyard Chicago Waukegan Gurnee                                
5.28 GACC Courtyard Chicago Highland Park                                
5.29 GACC Courtyard Bakersfield                                
5.30 GACC Courtyard Norwalk                                
5.31 GACC Courtyard Kansas City Overland Park Metcalf                                
5.32 GACC Courtyard Silver Spring North                                
5.33 GACC Courtyard Raleigh Cary                                
5.34 GACC Courtyard New Haven Wallingford                                
5.35 GACC Courtyard Chicago Oakbrook Terrace                                
5.36 GACC Courtyard Indianapolis Castleton                                
5.37 GACC Courtyard Annapolis                                
5.38 GACC Courtyard Greenville Haywood Mall                                
5.39 GACC Courtyard Minneapolis St Paul Airport                                
5.40 GACC Courtyard San Antonio Downtown Market Square                                
5.41 GACC Courtyard Denver Stapleton                                
5.42 GACC Courtyard St. Louis Westport Plaza                                
5.43 GACC Courtyard Dallas Plano Parkway                                
5.44 GACC Courtyard Phoenix North Metrocenter                                
5.45 GACC Courtyard Dallas Richardson at Spring Valley                                
5.46 GACC Courtyard Birmingham Homewood                                
5.47 GACC Courtyard Atlanta Airport South                                
5.48 GACC Courtyard Atlanta Gwinnett Mall                                
5.49 GACC Courtyard Poughkeepsie                                
5.50 GACC Courtyard Memphis Airport                                
5.51 GACC Courtyard Charlotte South Park                                
5.52 GACC Courtyard Philadelphia Devon                                
6 JPMCB 1501 Broadway   0 0 0 Springing Springing 0                  
7 JPMCB Apollo Education Group HQ Campus   9,994 0 49,972 Springing Springing 0                  
8 JPMCB Bellagio Hotel and Casino   Springing 0 0 Springing Springing 0                  
9 JPMCB 3500 Lacey   7,300 0 48,665 109,497 15,884 0         2,336,000        
10 JPMCB Kings Plaza   Springing 0 Springing Springing Springing Springing Ground Rent Reserve   24 times monthly constant   24 times monthly constant        
11 CREFI The Westin Book Cadillac   129,128 0 0 68,256 Springing Springing Condominium Assessments Reserve: Springing; PIP Reserve: Springing                
12 CREFI East Village Multifamily Pool 3   1,905 0 0 22,036 Springing Springing Code Violations Reserve                
12.01 CREFI 329-335 East 9th Street                                
12.02 CREFI 516-518 East 13th Street                                
13 GACC Crenshaw Plaza   1,952 0 11,483 52,688 5,764 0         413,382        
14 GACC Staples Headquarters   Springing 0 0 Springing Springing 0                  
15 JPMCB 3000 Post Oak   8,095 0 55,190 195,981 18,727 0                  
16 GACC 3205 Eastern Market   9,796 0 0 13,872 Springing 0                  
17 CREFI Mitchellville Plaza   Springing 0 Springing 44,397 Springing 0     117,311   450,000        
18 JPMCB Stonemont Net Lease Portfolio   Springing 0 Springing Springing Springing 0     24 times the replacement reserve monthly deposit            
18.01 JPMCB Motorola Solutions                                
18.02 JPMCB MetLife - Bridgewater, NJ                                
18.03 JPMCB Baxalta                                
18.04 JPMCB Amerigroup Corporation                                
18.05 JPMCB MetLife - Warwick, RI                                
18.06 JPMCB DST Output - El Dorado Hills, CA                                
18.07 JPMCB Tate & Lyle                                
18.08 JPMCB MetLife - Aurora, IL                                
18.09 JPMCB Anthem Blue Cross and Blue Shield                                
18.10 JPMCB DST Output - South Windsor, CT                                
18.11 JPMCB DST Output - Kansas City, MO                                
18.12 JPMCB MetLife - Oriskany, NY                                
18.13 JPMCB MetLife - Dayton, OH                                
18.14 JPMCB Weatherford                                
18.15 JPMCB Anthem                                
18.16 JPMCB AAA Club Alliance                                
18.17 JPMCB MetLife - Convent Station, NJ                                
18.18 JPMCB Eby-Brown - West Mifflin, PA                                
18.19 JPMCB Eby-Brown - Ypsilanti, MI                                
18.20 JPMCB Capital One                                
18.21 JPMCB Eby-Brown - Springfield, OH                                
18.22 JPMCB Anthem Virginia                                
18.23 JPMCB SKF USA                                
18.24 JPMCB United Wisconsin                                
18.25 JPMCB Mylan Technologies                                
18.26 JPMCB First Midwest Bank - Lockport, IL                                

A-1-13

 

ANNEX A-1

 

        MONTHLY ESCROW(21)     RESERVE CAPS(22)
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 ($)   CapEx Reserve Cap ($) Envir. Reserve Cap ($) TI/LC Reserve Cap ($) RE Tax Reserve Cap ($) Insur. Reserve Cap ($) Debt Service Reserve Cap ($) Other Reserve Cap ($)
18.27 JPMCB First Midwest Bank - Plainfield, IL                                
18.28 JPMCB First Midwest Bank - Palos Heights, IL                                
18.29 JPMCB First Midwest Bank - Blue Island, IL                                
18.30 JPMCB First Midwest Bank - Highland , IN                                
18.31 JPMCB First Midwest Bank - Morris, IL                                
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL                                
18.33 JPMCB First Midwest Bank - Chicago Heights, IL                                
18.34 JPMCB First Midwest Bank - Peotone, IL                                
18.35 JPMCB First Midwest Bank - DeKalb, IL                                
18.36 JPMCB First Midwest Bank - Galesburg, IL                                
18.37 JPMCB First Midwest Bank - Schaumburg, IL                                
18.38 JPMCB First Midwest Bank - Country Club Hills, IL                                
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL                                
18.40 JPMCB First Midwest Bank - Crest Hill, IL                                
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL                                
18.42 JPMCB First Midwest Bank - Knoxville, IL                                
18.43 JPMCB First Midwest Bank - Lansing, IL                                
18.44 JPMCB First Midwest Bank - Zion, IL                                
18.45 JPMCB First Midwest Bank - Genoa, IL                                
18.46 JPMCB First Midwest Bank - Sycamore, IL                                
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL                                
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL                                
18.49 JPMCB First Midwest Bank - Crystal Lake, IL                                
18.50 JPMCB First Midwest Bank - Hammond, IN                                
18.51 JPMCB First Midwest Bank - Johnsburg, IL                                
18.52 JPMCB First Midwest Bank - North Chicago, IL                                
18.53 JPMCB First Midwest Bank - Waukegan, IL                                
18.54 JPMCB First Midwest Bank - Dyer, IN                                
18.55 JPMCB First Midwest Bank - Seneca, IL                                
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL                                
18.57 JPMCB First Midwest Bank - Crete, IL                                
18.58 JPMCB First Midwest Bank - Champaign, IL                                
18.59 JPMCB First Midwest Bank - East Moline, IL                                
18.60 JPMCB First Midwest Bank - Sandwich, IL                                
18.61 JPMCB First Midwest Bank - Gary, IN                                
18.62 JPMCB First Midwest Bank - Crown Point, IN                                
18.63 JPMCB First Midwest Bank - Griffith, IN                                
18.64 JPMCB First Midwest Bank - Frankfort, IL                                
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL                                
18.66 JPMCB First Midwest Bank - Park Forest, IL                                
19 JPMCB Drayton Tower   2,146 0 555 10,118 2,756 0         33,270        
20 CREFI Michigan Multifamily Portfolio   15,400 0 0 42,516 Springing 0                  
20.01 CREFI Gale Gardens                                
20.02 CREFI Midtown Square                                
20.03 CREFI Carriage House                                
20.04 CREFI Morris Square                                
20.05 CREFI Silverstone                                
21 GACC Lone Star Court   4% of Gross Revenues 0 0 26,117 Springing Springing PIP Reserve                
22 CREFI 25 Jay Street   1,113 0 1,024 38,617 5,513 0                  
23 CREFI Katie Reed Building   374 0 0 12,805 1,535 Springing Residential Housing Reserve                
24 JPMCB Veranda at Cinco Ranch   1,033 0 5,166 19,521 5,474 0         185,985        
25 CREFI Alabama Hilton Portfolio   35,401 0 0 22,139 16,376 Springing PIP Reserve                
25.01 CREFI Homewood Suites Mobile East Bay Daphne                                
25.02 CREFI Hampton Inn Mobile East Bay Daphne                                
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne                                
26 CREFI 3431-3491 Merrick Road   Springing 0 Springing 30,815 Springing 0     40,000   100,000        
27 CREFI River Ranch   2,167 0 0 12,600 3,466 0                  
28 JPMCB Holiday Inn Express Trinidad   4% of Gross Income 0 0 4,035 Springing Springing PIP Reserve                
29 CREFI 2177 East 21st Street   1,034 0 833 19,036 2,276 0                  
30 CREFI Walgreens Nyack, NY   Springing 0 Springing Springing Springing 0                  
31 CREFI 8-44 Brighton 11th Street   1,646 0 3,292 13,858 4,206 0         158,000        
32 CREFI 725 Southern Boulevard   1,330 0 0 9,601 2,860 0                  
33 JPMCB 144 Willow Street   210 0 0 Springing 795 0                  
34 CREFI The Mark   107 0 1,421 3,156 233 0         85,000        
35 GACC The Woods   1,188 0 0 7,100 2,028 0                  

A-1-14

 

ANNEX A-1

 

          LARGEST TENANT(4)(23)(24)(25)   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   Single Tenant Largest Tenant Unit Size Lease Expiration   2nd Largest Tenant Unit Size Lease Expiration   3rd Largest Tenant Unit Size Lease Expiration   4th Largest Tenant Unit Size Lease Expiration
1 GACC Murphy Crossing   No Renesas 216,163 04/30/26   Elo Touch Solutions 74,824 01/31/23   Bayer Healthcare 72,580 06/30/23        
2 GACC/JPMCB Moffett Towers Buildings A, B & C   Various                              
2.01 GACC/JPMCB Moffett Towers Building B   Yes Google 317,166 12/31/30                        
2.02 GACC/JPMCB Moffett Towers Building C   No Google 181,196 09/30/27   Comcast 111,707 10/31/27   Level 10 Construction 12,944 02/29/24   Acuitus, Inc. 11,319 08/31/24
2.03 GACC/JPMCB Moffett Towers Building A   Yes Google 317,166 06/30/26                        
3 JPMCB 1633 Broadway   No Allianz Asset Management of America L.P. 320,911 01/31/31   WMG Acquisition Corp 293,888 07/31/29   Showtime Networks Inc 261,196 01/31/26   Morgan Stanley & Co 260,829 03/31/32
4 CREFI 650 Madison Avenue   No Ralph Lauren Corporation 277,016 12/31/24   Memorial Sloan Kettering Cancer Center 100,700 07/31/23   Sotheby’s Int’l Realty Inc 37,772 11/30/35   Willett Advisors LLC 25,732 12/31/24
5 GACC CBM Portfolio   No                              
5.01 GACC Courtyard Larkspur Landing Marin County   No                              
5.02 GACC Courtyard San Mateo Foster City   No                              
5.03 GACC Courtyard San Jose Cupertino   No                              
5.04 GACC Courtyard Boulder   No                              
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes   No                              
5.06 GACC Courtyard Los Angeles Hacienda Heights   No                              
5.07 GACC Courtyard Seattle South Center   No                              
5.08 GACC Courtyard Nashville Airport   No                              
5.09 GACC Courtyard Palm Springs   No                              
5.10 GACC Courtyard Portland Beaverton   No                              
5.11 GACC Courtyard Atlanta Perimeter Center   No                              
5.12 GACC Courtyard Detroit Livonia   No                              
5.13 GACC Courtyard St. Louis Creve Coeur   No                              
5.14 GACC Courtyard Lincroft Red Bank   No                              
5.15 GACC Courtyard Rye   No                              
5.16 GACC Courtyard Fresno   No                              
5.17 GACC Courtyard Tampa Westshore   No                              
5.18 GACC Courtyard Boston Andover   No                              
5.19 GACC Courtyard Detroit Metro Airport   No                              
5.20 GACC Courtyard Denver Tech Center   No                              
5.21 GACC Courtyard Charlottesville North   No                              
5.22 GACC Courtyard St. Petersburg Clearwater   No                              
5.23 GACC Courtyard Fort Lauderdale Plantation   No                              
5.24 GACC Courtyard West Palm Beach   No                              
5.25 GACC Courtyard Chicago Lincolnshire   No                              
5.26 GACC Courtyard Phoenix Mesa   No                              
5.27 GACC Courtyard Chicago Waukegan Gurnee   No                              
5.28 GACC Courtyard Chicago Highland Park   No                              
5.29 GACC Courtyard Bakersfield   No                              
5.30 GACC Courtyard Norwalk   No                              
5.31 GACC Courtyard Kansas City Overland Park Metcalf   No                              
5.32 GACC Courtyard Silver Spring North   No                              
5.33 GACC Courtyard Raleigh Cary   No                              
5.34 GACC Courtyard New Haven Wallingford   No                              
5.35 GACC Courtyard Chicago Oakbrook Terrace   No                              
5.36 GACC Courtyard Indianapolis Castleton   No                              
5.37 GACC Courtyard Annapolis   No                              
5.38 GACC Courtyard Greenville Haywood Mall   No                              
5.39 GACC Courtyard Minneapolis St Paul Airport   No                              
5.40 GACC Courtyard San Antonio Downtown Market Square   No                              
5.41 GACC Courtyard Denver Stapleton   No                              
5.42 GACC Courtyard St. Louis Westport Plaza   No                              
5.43 GACC Courtyard Dallas Plano Parkway   No                              
5.44 GACC Courtyard Phoenix North Metrocenter   No                              
5.45 GACC Courtyard Dallas Richardson at Spring Valley   No                              
5.46 GACC Courtyard Birmingham Homewood   No                              
5.47 GACC Courtyard Atlanta Airport South   No                              
5.48 GACC Courtyard Atlanta Gwinnett Mall   No                              
5.49 GACC Courtyard Poughkeepsie   No                              
5.50 GACC Courtyard Memphis Airport   No                              
5.51 GACC Courtyard Charlotte South Park   No                              
5.52 GACC Courtyard Philadelphia Devon   No                              
6 JPMCB 1501 Broadway   No Hardesty & Hanover 52,364 12/31/30   Tremor Video 50,965 01/31/25   Hard Rock Café 47,256 01/10/36   REGUS 39,854 11/30/24
7 JPMCB Apollo Education Group HQ Campus   Yes Apollo Education Group 599,664 03/01/31                        
8 JPMCB Bellagio Hotel and Casino   No                              
9 JPMCB 3500 Lacey   No HAVI Global Solutions 158,612 04/30/25   Glanbia 95,489 02/28/30   Invesco 89,222 04/30/25   Coopers Hawk 45,091 04/30/30
10 JPMCB Kings Plaza   No Lowe’s Home Centers 114,000 05/31/28   Primark 102,805 07/31/38   JCPenney 94,895 07/31/38   Burlington 55,078 07/31/28
11 CREFI The Westin Book Cadillac   No                              
12 CREFI East Village Multifamily Pool 3   No                              
12.01 CREFI 329-335 East 9th Street   No Hair Lounge 888, Inc. 600 04/30/22   Fabulous Fanny’s, Inc. 600 02/28/26   Yosei Salon 600 07/31/29   Tailor Ateltier of NY, LLC 550 04/30/22
12.02 CREFI 516-518 East 13th Street   No                              
13 GACC Crenshaw Plaza   No Ralph’s Market 46,333 05/31/24   Rite Aid Drug Store 20,160 12/01/29   Bargain Discount Store 12,300 10/31/27   Fitness 19 10,020 12/31/28
14 GACC Staples Headquarters   Yes Staples 666,088 03/31/45                        
15 JPMCB 3000 Post Oak   Yes Bechtel Oil, Gas and Chemicals, Inc. 436,651 07/31/24                        
16 GACC 3205 Eastern Market   No                              
17 CREFI Mitchellville Plaza   No Weis Markets, Inc. 45,100 10/31/26   MedStar Physician Partners 17,399 06/30/22   Little Smiling Faces 4,232 10/31/21   Beyond Beauty DMV, Inc. 4,000 08/31/28
18 JPMCB Stonemont Net Lease Portfolio   Yes                              
18.01 JPMCB Motorola Solutions   Yes Motorola Solutions 517,000 05/31/29                        
18.02 JPMCB MetLife - Bridgewater, NJ   Yes MetLife 419,727 12/31/27                        
18.03 JPMCB Baxalta   Yes Baxalta 260,084 07/31/28                        
18.04 JPMCB Amerigroup Corporation   Yes Amerigroup Corporation 314,778 03/31/27                        
18.05 JPMCB MetLife - Warwick, RI   Yes MetLife 370,298 12/31/27                        
18.06 JPMCB DST Output - El Dorado Hills, CA   Yes DST Output 555,219 10/31/29                        
18.07 JPMCB Tate & Lyle   Yes Tate & Lyle 114,213 12/31/28                        
18.08 JPMCB MetLife - Aurora, IL   Yes MetLife 273,070 02/29/28                        
18.09 JPMCB Anthem Blue Cross and Blue Shield   Yes Anthem Blue Cross and Blue Shield 336,392 12/31/25                        
18.10 JPMCB DST Output - South Windsor, CT   Yes DST Output 304,837 10/31/29                        
18.11 JPMCB DST Output - Kansas City, MO   Yes DST Output 317,594 10/31/29                        
18.12 JPMCB MetLife - Oriskany, NY   Yes MetLife 212,326 12/31/27                        
18.13 JPMCB MetLife - Dayton, OH   Yes MetLife 219,019 12/31/27                        
18.14 JPMCB Weatherford   Yes Weatherford 241,525 03/31/27                        
18.15 JPMCB Anthem   Yes Anthem 207,638 07/31/27                        
18.16 JPMCB AAA Club Alliance   Yes AAA Club Alliance 68,034 09/30/27                        
18.17 JPMCB MetLife - Convent Station, NJ   Yes MetLife 76,413 12/31/27                        
18.18 JPMCB Eby-Brown - West Mifflin, PA   Yes Eby-Brown 147,212 12/31/31                        
18.19 JPMCB Eby-Brown - Ypsilanti, MI   Yes Eby-Brown 250,000 12/31/31                        
18.20 JPMCB Capital One   Yes Capital One 72,966 02/29/28                        
18.21 JPMCB Eby-Brown - Springfield, OH   Yes Eby-Brown 200,505 12/31/31                        
18.22 JPMCB Anthem Virginia   Yes Anthem Virginia 130,938 07/31/27                        
18.23 JPMCB SKF USA   Yes SKF USA 82,000 12/31/31                        
18.24 JPMCB United Wisconsin   Yes United Wisconsin 56,014 12/31/24                        
18.25 JPMCB Mylan Technologies   Yes Mylan Technologies 41,046 12/31/29                        
18.26 JPMCB First Midwest Bank - Lockport, IL   Yes First Midwest Bank 22,468 09/30/30                        

A-1-15

 

ANNEX A-1

 

          LARGEST TENANT(4)(23)(24)(25)   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   Single Tenant Largest Tenant Unit Size Lease Expiration   2nd Largest Tenant Unit Size Lease Expiration   3rd Largest Tenant Unit Size Lease Expiration   4th Largest Tenant Unit Size Lease Expiration
18.27 JPMCB First Midwest Bank - Plainfield, IL   Yes First Midwest Bank 20,589 09/30/30                        
18.28 JPMCB First Midwest Bank - Palos Heights, IL   Yes First Midwest Bank 24,708 09/30/30                        
18.29 JPMCB First Midwest Bank - Blue Island, IL   Yes First Midwest Bank 20,278 09/30/30                        
18.30 JPMCB First Midwest Bank - Highland , IN   Yes First Midwest Bank 15,423 09/30/30                        
18.31 JPMCB First Midwest Bank - Morris, IL   Yes First Midwest Bank 22,318 09/30/30                        
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL   Yes First Midwest Bank 15,922 09/30/30                        
18.33 JPMCB First Midwest Bank - Chicago Heights, IL   Yes First Midwest Bank 11,382 09/30/27                        
18.34 JPMCB First Midwest Bank - Peotone, IL   Yes First Midwest Bank 7,786 09/30/30                        
18.35 JPMCB First Midwest Bank - DeKalb, IL   Yes First Midwest Bank 9,708 09/30/30                        
18.36 JPMCB First Midwest Bank - Galesburg, IL   Yes First Midwest Bank 8,190 09/30/30                        
18.37 JPMCB First Midwest Bank - Schaumburg, IL   Yes First Midwest Bank 4,943 09/30/30                        
18.38 JPMCB First Midwest Bank - Country Club Hills, IL   Yes First Midwest Bank 6,489 09/30/30                        
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL   Yes First Midwest Bank 4,824 09/30/30                        
18.40 JPMCB First Midwest Bank - Crest Hill, IL   Yes First Midwest Bank 4,823 09/30/27                        
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL   Yes First Midwest Bank 6,299 09/30/30                        
18.42 JPMCB First Midwest Bank - Knoxville, IL   Yes First Midwest Bank 6,731 09/30/30                        
18.43 JPMCB First Midwest Bank - Lansing, IL   Yes First Midwest Bank 5,971 09/30/30                        
18.44 JPMCB First Midwest Bank - Zion, IL   Yes First Midwest Bank 7,677 09/30/30                        
18.45 JPMCB First Midwest Bank - Genoa, IL   Yes First Midwest Bank 4,565 09/30/30                        
18.46 JPMCB First Midwest Bank - Sycamore, IL   Yes First Midwest Bank 4,900 09/30/30                        
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL   Yes First Midwest Bank 3,952 09/30/30                        
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL   Yes First Midwest Bank 8,045 09/30/30                        
18.49 JPMCB First Midwest Bank - Crystal Lake, IL   Yes First Midwest Bank 4,156 09/30/27                        
18.50 JPMCB First Midwest Bank - Hammond, IN   Yes First Midwest Bank 4,563 09/30/30                        
18.51 JPMCB First Midwest Bank - Johnsburg, IL   Yes First Midwest Bank 4,252 09/30/30                        
18.52 JPMCB First Midwest Bank - North Chicago, IL   Yes First Midwest Bank 5,405 09/30/30                        
18.53 JPMCB First Midwest Bank - Waukegan, IL   Yes First Midwest Bank 4,085 09/30/27                        
18.54 JPMCB First Midwest Bank - Dyer, IN   Yes First Midwest Bank 3,336 09/30/30                        
18.55 JPMCB First Midwest Bank - Seneca, IL   Yes First Midwest Bank 3,123 09/30/30                        
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL   Yes First Midwest Bank 3,922 09/30/30                        
18.57 JPMCB First Midwest Bank - Crete, IL   Yes First Midwest Bank 3,447 09/30/30                        
18.58 JPMCB First Midwest Bank - Champaign, IL   Yes First Midwest Bank 3,800 09/30/30                        
18.59 JPMCB First Midwest Bank - East Moline, IL   Yes First Midwest Bank 4,941 09/30/30                        
18.60 JPMCB First Midwest Bank - Sandwich, IL   Yes First Midwest Bank 2,400 09/30/30                        
18.61 JPMCB First Midwest Bank - Gary, IN   Yes First Midwest Bank 2,597 09/30/30                        
18.62 JPMCB First Midwest Bank - Crown Point, IN   Yes First Midwest Bank 2,875 09/30/30                        
18.63 JPMCB First Midwest Bank - Griffith, IN   Yes First Midwest Bank 2,708 09/30/30                        
18.64 JPMCB First Midwest Bank - Frankfort, IL   Yes First Midwest Bank 1,553 09/30/30                        
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL   Yes First Midwest Bank 1,818 09/30/30                        
18.66 JPMCB First Midwest Bank - Park Forest, IL   Yes First Midwest Bank 1,767 09/30/27                        
19 JPMCB Drayton Tower   No                              
20 CREFI Michigan Multifamily Portfolio   No                              
20.01 CREFI Gale Gardens   No                              
20.02 CREFI Midtown Square   No                              
20.03 CREFI Carriage House   No                              
20.04 CREFI Morris Square   No                              
20.05 CREFI Silverstone   No                              
21 GACC Lone Star Court   No                              
22 CREFI 25 Jay Street   No Brooklyn Roasting Company 5,203 09/30/22   Bandit Studios 1,803 08/31/22   Juspak LLC 1,400 06/30/21   Parade Inc 1,320 02/28/20
23 CREFI Katie Reed Building   No Avalanche Cheese 4,884 05/31/24   Joonas Group 4,352 04/30/24   Giobi, Inc 4,061 04/30/29   Merrill Lynch 3,956 12/31/24
24 JPMCB Veranda at Cinco Ranch   No Prudential Gary Greene 8,500 01/31/22   Texas Children’s Pediatrics 7,025 04/30/25   Cinco Ranch Conservatory of Music 5,950 09/30/22   Sola Salon 5,600 01/14/28
25 CREFI Alabama Hilton Portfolio   No                              
25.01 CREFI Homewood Suites Mobile East Bay Daphne   No                              
25.02 CREFI Hampton Inn Mobile East Bay Daphne   No                              
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne   No                              
26 CREFI 3431-3491 Merrick Road   No CVS 15,750 01/31/42   Salpino Food Market 4,425 03/31/29   Leslie’s Poolmart, Inc. 3,136 10/31/22   Escorza’s Mexican Restaurant 3,100 03/31/26
27 CREFI River Ranch   No                              
28 JPMCB Holiday Inn Express Trinidad   No                              
29 CREFI 2177 East 21st Street   No Perlina Jewelry 500 04/30/22   Macro Rainbow Nail Salon Inc. 500 01/31/22   Cholitos Plakasitos, Corp. 500 07/31/22   Stina Corp. 400 10/31/24
30 CREFI Walgreens Nyack, NY   Yes Walgreens 13,152 06/30/37                        
31 CREFI 8-44 Brighton 11th Street   No Brighton 11 Realty LLC 22,000 06/30/41   Knickerbocker Dialysis, Inc. 10,000 07/31/24   Super PC Systems, Inc. 7,500 09/21/27        
32 CREFI 725 Southern Boulevard   No                              
33 JPMCB 144 Willow Street   No                              
34 CREFI The Mark   No US Bank 2,400 06/30/30   Grapes and Hops 1,445 05/31/29    Floyd’s 99 Barber Shop 1,415 09/30/24   H&R Block Enterprises, LLC 1,176 04/30/23
35 GACC The Woods   No                              

A-1-16

 

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 Murphy Crossing         Acquisition Jordan John Somberville Caspari, Peter Carswell Horn, Timbercreek 4Q MC (US) LP Yes Hard In Place
2 GACC/JPMCB Moffett Towers Buildings A, B & C         Refinance Paul Guarantor LLC Yes Hard In Place
2.01 GACC/JPMCB Moffett Towers Building B                  
2.02 GACC/JPMCB Moffett Towers Building C                  
2.03 GACC/JPMCB Moffett Towers Building A                  
3 JPMCB 1633 Broadway Kasowitz Benson Torres 203,394 03/31/37   Refinance Paramount Group Operating Partnership LP Yes Hard Springing
4 CREFI 650 Madison Avenue BC Partners Inc. 19,380 01/31/27   Refinance Vornado Realty L.P., OPG Investment Holdings (US), LLC Yes Hard Springing
5 GACC CBM Portfolio         Refinance CBM Joint Venture Limited Partnership Yes Soft In Place
5.01 GACC Courtyard Larkspur Landing Marin County                  
5.02 GACC Courtyard San Mateo Foster City                  
5.03 GACC Courtyard San Jose Cupertino                  
5.04 GACC Courtyard Boulder                  
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes                  
5.06 GACC Courtyard Los Angeles Hacienda Heights                  
5.07 GACC Courtyard Seattle South Center                  
5.08 GACC Courtyard Nashville Airport                  
5.09 GACC Courtyard Palm Springs                  
5.10 GACC Courtyard Portland Beaverton                  
5.11 GACC Courtyard Atlanta Perimeter Center                  
5.12 GACC Courtyard Detroit Livonia                  
5.13 GACC Courtyard St. Louis Creve Coeur                  
5.14 GACC Courtyard Lincroft Red Bank                  
5.15 GACC Courtyard Rye                  
5.16 GACC Courtyard Fresno                  
5.17 GACC Courtyard Tampa Westshore                  
5.18 GACC Courtyard Boston Andover                  
5.19 GACC Courtyard Detroit Metro Airport                  
5.20 GACC Courtyard Denver Tech Center                  
5.21 GACC Courtyard Charlottesville North                  
5.22 GACC Courtyard St. Petersburg Clearwater                  
5.23 GACC Courtyard Fort Lauderdale Plantation                  
5.24 GACC Courtyard West Palm Beach                  
5.25 GACC Courtyard Chicago Lincolnshire                  
5.26 GACC Courtyard Phoenix Mesa                  
5.27 GACC Courtyard Chicago Waukegan Gurnee                  
5.28 GACC Courtyard Chicago Highland Park                  
5.29 GACC Courtyard Bakersfield                  
5.30 GACC Courtyard Norwalk                  
5.31 GACC Courtyard Kansas City Overland Park Metcalf                  
5.32 GACC Courtyard Silver Spring North                  
5.33 GACC Courtyard Raleigh Cary                  
5.34 GACC Courtyard New Haven Wallingford                  
5.35 GACC Courtyard Chicago Oakbrook Terrace                  
5.36 GACC Courtyard Indianapolis Castleton                  
5.37 GACC Courtyard Annapolis                  
5.38 GACC Courtyard Greenville Haywood Mall                  
5.39 GACC Courtyard Minneapolis St Paul Airport                  
5.40 GACC Courtyard San Antonio Downtown Market Square                  
5.41 GACC Courtyard Denver Stapleton                  
5.42 GACC Courtyard St. Louis Westport Plaza                  
5.43 GACC Courtyard Dallas Plano Parkway                  
5.44 GACC Courtyard Phoenix North Metrocenter                  
5.45 GACC Courtyard Dallas Richardson at Spring Valley                  
5.46 GACC Courtyard Birmingham Homewood                  
5.47 GACC Courtyard Atlanta Airport South                  
5.48 GACC Courtyard Atlanta Gwinnett Mall                  
5.49 GACC Courtyard Poughkeepsie                  
5.50 GACC Courtyard Memphis Airport                  
5.51 GACC Courtyard Charlotte South Park                  
5.52 GACC Courtyard Philadelphia Devon                  
6 JPMCB 1501 Broadway Goldberg Weprin Finkel Goldstein LLP 25,573 11/30/23   Refinance NAP Yes Springing Springing
7 JPMCB Apollo Education Group HQ Campus         Refinance Steven Elghanayan Yes Hard Springing
8 JPMCB Bellagio Hotel and Casino         Acquisition BREIT Operating Partnership L.P. Yes Hard Springing
9 JPMCB 3500 Lacey CompTIA 44,829 12/31/28   Acquisition Jack Kim Yes Hard Springing
10 JPMCB Kings Plaza Best Buy 53,371 01/31/32   Refinance The Macerich Partnership, L.P. Yes Hard Springing
11 CREFI The Westin Book Cadillac         Refinance John J. Ferchill Yes Hard In Place
12 CREFI East Village Multifamily Pool 3         Refinance Seryl Kushner Yes Springing Springing
12.01 CREFI 329-335 East 9th Street Spark Pretty LLC 500 09/30/23            
12.02 CREFI 516-518 East 13th Street                  
13 GACC Crenshaw Plaza Rainbow Women’s Retail Group 8,397 01/31/21   Acquisition Drew Orenstein, Kevin Wiser, Natalie Roberts Yes Hard Springing
14 GACC Staples Headquarters         Acquisition LCN North American Fund III REIT Yes Hard In Place
15 JPMCB 3000 Post Oak         Refinance Norman Bobrow Yes Hard In Place
16 GACC 3205 Eastern Market         Refinance Peter Gordon Yes Soft In Place
17 CREFI Mitchellville Plaza McDonald’s 3,912 12/21/22   Acquisition Robert V. Gothier, Jr., Mark S. DiSanto Yes Springing Springing
18 JPMCB Stonemont Net Lease Portfolio         Refinance William I. Markwell, III Yes Hard In Place
18.01 JPMCB Motorola Solutions                  
18.02 JPMCB MetLife - Bridgewater, NJ                  
18.03 JPMCB Baxalta                  
18.04 JPMCB Amerigroup Corporation                  
18.05 JPMCB MetLife - Warwick, RI                  
18.06 JPMCB DST Output - El Dorado Hills, CA                  
18.07 JPMCB Tate & Lyle                  
18.08 JPMCB MetLife - Aurora, IL                  
18.09 JPMCB Anthem Blue Cross and Blue Shield                  
18.10 JPMCB DST Output - South Windsor, CT                  
18.11 JPMCB DST Output - Kansas City, MO                  
18.12 JPMCB MetLife - Oriskany, NY                  
18.13 JPMCB MetLife - Dayton, OH                  
18.14 JPMCB Weatherford                  
18.15 JPMCB Anthem                  
18.16 JPMCB AAA Club Alliance                  
18.17 JPMCB MetLife - Convent Station, NJ                  
18.18 JPMCB Eby-Brown - West Mifflin, PA                  
18.19 JPMCB Eby-Brown - Ypsilanti, MI                  
18.20 JPMCB Capital One                  
18.21 JPMCB Eby-Brown - Springfield, OH                  
18.22 JPMCB Anthem Virginia                  
18.23 JPMCB SKF USA                  
18.24 JPMCB United Wisconsin                  
18.25 JPMCB Mylan Technologies                  
18.26 JPMCB First Midwest Bank - Lockport, IL                  

A-1-17

 

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)
18.27 JPMCB First Midwest Bank - Plainfield, IL                  
18.28 JPMCB First Midwest Bank - Palos Heights, IL                  
18.29 JPMCB First Midwest Bank - Blue Island, IL                  
18.30 JPMCB First Midwest Bank - Highland , IN                  
18.31 JPMCB First Midwest Bank - Morris, IL                  
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL                  
18.33 JPMCB First Midwest Bank - Chicago Heights, IL                  
18.34 JPMCB First Midwest Bank - Peotone, IL                  
18.35 JPMCB First Midwest Bank - DeKalb, IL                  
18.36 JPMCB First Midwest Bank - Galesburg, IL                  
18.37 JPMCB First Midwest Bank - Schaumburg, IL                  
18.38 JPMCB First Midwest Bank - Country Club Hills, IL                  
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL                  
18.40 JPMCB First Midwest Bank - Crest Hill, IL                  
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL                  
18.42 JPMCB First Midwest Bank - Knoxville, IL                  
18.43 JPMCB First Midwest Bank - Lansing, IL                  
18.44 JPMCB First Midwest Bank - Zion, IL                  
18.45 JPMCB First Midwest Bank - Genoa, IL                  
18.46 JPMCB First Midwest Bank - Sycamore, IL                  
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL                  
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL                  
18.49 JPMCB First Midwest Bank - Crystal Lake, IL                  
18.50 JPMCB First Midwest Bank - Hammond, IN                  
18.51 JPMCB First Midwest Bank - Johnsburg, IL                  
18.52 JPMCB First Midwest Bank - North Chicago, IL                  
18.53 JPMCB First Midwest Bank - Waukegan, IL                  
18.54 JPMCB First Midwest Bank - Dyer, IN                  
18.55 JPMCB First Midwest Bank - Seneca, IL                  
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL                  
18.57 JPMCB First Midwest Bank - Crete, IL                  
18.58 JPMCB First Midwest Bank - Champaign, IL                  
18.59 JPMCB First Midwest Bank - East Moline, IL                  
18.60 JPMCB First Midwest Bank - Sandwich, IL                  
18.61 JPMCB First Midwest Bank - Gary, IN                  
18.62 JPMCB First Midwest Bank - Crown Point, IN                  
18.63 JPMCB First Midwest Bank - Griffith, IN                  
18.64 JPMCB First Midwest Bank - Frankfort, IL                  
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL                  
18.66 JPMCB First Midwest Bank - Park Forest, IL                  
19 JPMCB Drayton Tower         Refinance Jonathan Kully, Michael Walsdorf Yes Soft Springing
20 CREFI Michigan Multifamily Portfolio         Refinance Tyler Ross, Michael Colman, David Colman Yes Springing Springing
20.01 CREFI Gale Gardens                  
20.02 CREFI Midtown Square                  
20.03 CREFI Carriage House                  
20.04 CREFI Morris Square                  
20.05 CREFI Silverstone                  
21 GACC Lone Star Court         Refinance Doyle A. Graham Jr. Yes Springing Springing
22 CREFI 25 Jay Street Jen Beckman Projects 1,313 07/31/24   Refinance Joseph Torres Yes Hard Springing
23 CREFI Katie Reed Building O2 Aspen 1,388 06/30/24   Refinance Wexford Capital LP Yes Springing Springing
24 JPMCB Veranda at Cinco Ranch Smile Orthodontics 4,375 09/30/27   Refinance H. Blake Tartt, III Yes Hard Springing
25 CREFI Alabama Hilton Portfolio         Refinance Anil Patel, Charles Everhardt Yes Hard Springing
25.01 CREFI Homewood Suites Mobile East Bay Daphne                  
25.02 CREFI Hampton Inn Mobile East Bay Daphne                  
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne                  
26 CREFI 3431-3491 Merrick Road Mary’s Pizza and Pasta 2,100 04/30/24   Refinance Donald J. Anzalone, David J. Anzalone Yes Springing Springing
27 CREFI River Ranch         Acquisition John M. Federer Yes Springing Springing
28 JPMCB Holiday Inn Express Trinidad         Refinance Steven Pfeiffer, Kevin J. Weisbeck Yes Hard In Place
29 CREFI 2177 East 21st Street York Sing Chan 400 04/30/26   Refinance Mitchell B. Shpelfogel Yes Springing Springing
30 CREFI Walgreens Nyack, NY         Acquisition Michael F. D’Annunzio Yes Springing Springing
31 CREFI 8-44 Brighton 11th Street         Refinance Isaac Maleh Yes Hard Springing
32 CREFI 725 Southern Boulevard         Refinance Chaim Simkowitz Yes Springing Springing
33 JPMCB 144 Willow Street         Acquisition Rose Hill Associates, LLC Yes Springing Springing
34 CREFI The Mark Woah Clothing 970 09/30/22   Refinance Shahriar Pourteymour, The Pourteymour Family Trust dated March 1, 2007 Yes Springing Springing
35 GACC The Woods         Acquisition Daniel M. Crane Yes Soft Springing

A-1-18

 

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 Murphy Crossing No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP
2 GACC/JPMCB Moffett Towers Buildings A, B & C Yes No 79,450,000 363,550,000 443,000,000   No Yes Subordinate Debt 327,000,000 3.49000
2.01 GACC/JPMCB Moffett Towers Building B                      
2.02 GACC/JPMCB Moffett Towers Building C                      
2.03 GACC/JPMCB Moffett Towers Building A                      
3 JPMCB 1633 Broadway Yes No 50,000,000 951,000,000 1,001,000,000   Yes Yes Subordinate Debt/Permitted Equityholder Debt or Debt-Like Preferred Equity 249,000,000 2.99000
4 CREFI 650 Madison Avenue Yes No 50,000,000 536,800,000 586,800,000   No Yes Subordinate Debt 213,200,000 3.48600
5 GACC CBM Portfolio Yes No 50,000,000 348,000,000 398,000,000   No Yes Subordinate Debt 286,000,000 3.53700
5.01 GACC Courtyard Larkspur Landing Marin County                      
5.02 GACC Courtyard San Mateo Foster City                      
5.03 GACC Courtyard San Jose Cupertino                      
5.04 GACC Courtyard Boulder                      
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes                      
5.06 GACC Courtyard Los Angeles Hacienda Heights                      
5.07 GACC Courtyard Seattle South Center                      
5.08 GACC Courtyard Nashville Airport                      
5.09 GACC Courtyard Palm Springs                      
5.10 GACC Courtyard Portland Beaverton                      
5.11 GACC Courtyard Atlanta Perimeter Center                      
5.12 GACC Courtyard Detroit Livonia                      
5.13 GACC Courtyard St. Louis Creve Coeur                      
5.14 GACC Courtyard Lincroft Red Bank                      
5.15 GACC Courtyard Rye                      
5.16 GACC Courtyard Fresno                      
5.17 GACC Courtyard Tampa Westshore                      
5.18 GACC Courtyard Boston Andover                      
5.19 GACC Courtyard Detroit Metro Airport                      
5.20 GACC Courtyard Denver Tech Center                      
5.21 GACC Courtyard Charlottesville North                      
5.22 GACC Courtyard St. Petersburg Clearwater                      
5.23 GACC Courtyard Fort Lauderdale Plantation                      
5.24 GACC Courtyard West Palm Beach                      
5.25 GACC Courtyard Chicago Lincolnshire                      
5.26 GACC Courtyard Phoenix Mesa                      
5.27 GACC Courtyard Chicago Waukegan Gurnee                      
5.28 GACC Courtyard Chicago Highland Park                      
5.29 GACC Courtyard Bakersfield                      
5.30 GACC Courtyard Norwalk                      
5.31 GACC Courtyard Kansas City Overland Park Metcalf                      
5.32 GACC Courtyard Silver Spring North                      
5.33 GACC Courtyard Raleigh Cary                      
5.34 GACC Courtyard New Haven Wallingford                      
5.35 GACC Courtyard Chicago Oakbrook Terrace                      
5.36 GACC Courtyard Indianapolis Castleton                      
5.37 GACC Courtyard Annapolis                      
5.38 GACC Courtyard Greenville Haywood Mall                      
5.39 GACC Courtyard Minneapolis St Paul Airport                      
5.40 GACC Courtyard San Antonio Downtown Market Square                      
5.41 GACC Courtyard Denver Stapleton                      
5.42 GACC Courtyard St. Louis Westport Plaza                      
5.43 GACC Courtyard Dallas Plano Parkway                      
5.44 GACC Courtyard Phoenix North Metrocenter                      
5.45 GACC Courtyard Dallas Richardson at Spring Valley                      
5.46 GACC Courtyard Birmingham Homewood                      
5.47 GACC Courtyard Atlanta Airport South                      
5.48 GACC Courtyard Atlanta Gwinnett Mall                      
5.49 GACC Courtyard Poughkeepsie                      
5.50 GACC Courtyard Memphis Airport                      
5.51 GACC Courtyard Charlotte South Park                      
5.52 GACC Courtyard Philadelphia Devon                      
6 JPMCB 1501 Broadway Yes No 50,000,000 150,000,000 200,000,000   Yes No Permitted Mezzanine NAP NAP
7 JPMCB Apollo Education Group HQ Campus Yes Yes 50,000,000 41,500,000 91,500,000   No No NAP NAP NAP
8 JPMCB Bellagio Hotel and Casino Yes No 40,000,000 1,636,200,000 1,676,200,000   Yes Yes B-Notes(650,500,000)/C-Notes(683,300,000) 1,333,800,000 4.28688
9 JPMCB 3500 Lacey Yes No 35,800,000 50,000,000 85,800,000   No No NAP NAP NAP
10 JPMCB Kings Plaza Yes Yes 32,000,000 455,000,000 487,000,000   No Yes Mezzanine Loan 53,000,000 6.00000
11 CREFI The Westin Book Cadillac Yes No 32,000,000 45,000,000 77,000,000   No No NAP NAP NAP
12 CREFI East Village Multifamily Pool 3 No NAP NAP NAP NAP   No No NAP NAP NAP
12.01 CREFI 329-335 East 9th Street                      
12.02 CREFI 516-518 East 13th Street                      
13 GACC Crenshaw Plaza No NAP NAP NAP NAP   No No NAP NAP NAP
14 GACC Staples Headquarters Yes No 30,000,000 60,000,000 90,000,000   No No NAP NAP NAP
15 JPMCB 3000 Post Oak Yes No 30,000,000 50,000,000 80,000,000   No Yes Mezzanine Loan 20,000,000 10.00000
16 GACC 3205 Eastern Market No NAP NAP NAP NAP   No No NAP NAP NAP
17 CREFI Mitchellville Plaza No NAP NAP NAP NAP   No No NAP NAP NAP
18 JPMCB Stonemont Net Lease Portfolio Yes No 25,000,000 398,200,000 423,200,000   No Yes Mezzanine Loan/Subordinate Debt 583,653,062 5.08941
18.01 JPMCB Motorola Solutions                      
18.02 JPMCB MetLife - Bridgewater, NJ                      
18.03 JPMCB Baxalta                      
18.04 JPMCB Amerigroup Corporation                      
18.05 JPMCB MetLife - Warwick, RI                      
18.06 JPMCB DST Output - El Dorado Hills, CA                      
18.07 JPMCB Tate & Lyle                      
18.08 JPMCB MetLife - Aurora, IL                      
18.09 JPMCB Anthem Blue Cross and Blue Shield                      
18.10 JPMCB DST Output - South Windsor, CT                      
18.11 JPMCB DST Output - Kansas City, MO                      
18.12 JPMCB MetLife - Oriskany, NY                      
18.13 JPMCB MetLife - Dayton, OH                      
18.14 JPMCB Weatherford                      
18.15 JPMCB Anthem                      
18.16 JPMCB AAA Club Alliance                      
18.17 JPMCB MetLife - Convent Station, NJ                      
18.18 JPMCB Eby-Brown - West Mifflin, PA                      
18.19 JPMCB Eby-Brown - Ypsilanti, MI                      
18.20 JPMCB Capital One                      
18.21 JPMCB Eby-Brown - Springfield, OH                      
18.22 JPMCB Anthem Virginia                      
18.23 JPMCB SKF USA                      
18.24 JPMCB United Wisconsin                      
18.25 JPMCB Mylan Technologies                      
18.26 JPMCB First Midwest Bank - Lockport, IL                      

A-1-19

 

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
18.27 JPMCB First Midwest Bank - Plainfield, IL                      
18.28 JPMCB First Midwest Bank - Palos Heights, IL                      
18.29 JPMCB First Midwest Bank - Blue Island, IL                      
18.30 JPMCB First Midwest Bank - Highland , IN                      
18.31 JPMCB First Midwest Bank - Morris, IL                      
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL                      
18.33 JPMCB First Midwest Bank - Chicago Heights, IL                      
18.34 JPMCB First Midwest Bank - Peotone, IL                      
18.35 JPMCB First Midwest Bank - DeKalb, IL                      
18.36 JPMCB First Midwest Bank - Galesburg, IL                      
18.37 JPMCB First Midwest Bank - Schaumburg, IL                      
18.38 JPMCB First Midwest Bank - Country Club Hills, IL                      
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL                      
18.40 JPMCB First Midwest Bank - Crest Hill, IL                      
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL                      
18.42 JPMCB First Midwest Bank - Knoxville, IL                      
18.43 JPMCB First Midwest Bank - Lansing, IL                      
18.44 JPMCB First Midwest Bank - Zion, IL                      
18.45 JPMCB First Midwest Bank - Genoa, IL                      
18.46 JPMCB First Midwest Bank - Sycamore, IL                      
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL                      
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL                      
18.49 JPMCB First Midwest Bank - Crystal Lake, IL                      
18.50 JPMCB First Midwest Bank - Hammond, IN                      
18.51 JPMCB First Midwest Bank - Johnsburg, IL                      
18.52 JPMCB First Midwest Bank - North Chicago, IL                      
18.53 JPMCB First Midwest Bank - Waukegan, IL                      
18.54 JPMCB First Midwest Bank - Dyer, IN                      
18.55 JPMCB First Midwest Bank - Seneca, IL                      
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL                      
18.57 JPMCB First Midwest Bank - Crete, IL                      
18.58 JPMCB First Midwest Bank - Champaign, IL                      
18.59 JPMCB First Midwest Bank - East Moline, IL                      
18.60 JPMCB First Midwest Bank - Sandwich, IL                      
18.61 JPMCB First Midwest Bank - Gary, IN                      
18.62 JPMCB First Midwest Bank - Crown Point, IN                      
18.63 JPMCB First Midwest Bank - Griffith, IN                      
18.64 JPMCB First Midwest Bank - Frankfort, IL                      
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL                      
18.66 JPMCB First Midwest Bank - Park Forest, IL                      
19 JPMCB Drayton Tower No NAP NAP NAP NAP   No No NAP NAP NAP
20 CREFI Michigan Multifamily Portfolio No NAP NAP NAP NAP   No No NAP NAP NAP
20.01 CREFI Gale Gardens                      
20.02 CREFI Midtown Square                      
20.03 CREFI Carriage House                      
20.04 CREFI Morris Square                      
20.05 CREFI Silverstone                      
21 GACC Lone Star Court No NAP NAP NAP NAP   No No NAP NAP NAP
22 CREFI 25 Jay Street No NAP NAP NAP NAP   Yes No Permitted Mezzanine NAP NAP
23 CREFI Katie Reed Building No NAP NAP NAP NAP   No No NAP NAP NAP
24 JPMCB Veranda at Cinco Ranch No NAP NAP NAP NAP   No No NAP NAP NAP
25 CREFI Alabama Hilton Portfolio Yes No 11,976,222 16,966,314 28,942,536   No No NAP NAP NAP
25.01 CREFI Homewood Suites Mobile East Bay Daphne                      
25.02 CREFI Hampton Inn Mobile East Bay Daphne                      
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne                      
26 CREFI 3431-3491 Merrick Road No NAP NAP NAP NAP   No No NAP NAP NAP
27 CREFI River Ranch No NAP NAP NAP NAP   No No NAP NAP NAP
28 JPMCB Holiday Inn Express Trinidad No NAP NAP NAP NAP   No No NAP NAP NAP
29 CREFI 2177 East 21st Street No NAP NAP NAP NAP   No No NAP NAP NAP
30 CREFI Walgreens Nyack, NY No NAP NAP NAP NAP   No No NAP NAP NAP
31 CREFI 8-44 Brighton 11th Street No NAP NAP NAP NAP   No No NAP NAP NAP
32 CREFI 725 Southern Boulevard No NAP NAP NAP NAP   No No NAP NAP NAP
33 JPMCB 144 Willow Street No NAP NAP NAP NAP   No No NAP NAP NAP
34 CREFI The Mark No NAP NAP NAP NAP   No No NAP NAP NAP
35 GACC The Woods No NAP NAP NAP NAP   No No NAP NAP NAP

A-1-20

 

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 Murphy Crossing NAP NAP NAP NAP                                 1
2 GACC/JPMCB Moffett Towers Buildings A, B & C 770,000,000 2.09 67.2% 7.5%                                 2
2.01 GACC/JPMCB Moffett Towers Building B   2.09 67.2% 7.5%                                 2.01
2.02 GACC/JPMCB Moffett Towers Building C   2.09 67.2% 7.5%                                 2.02
2.03 GACC/JPMCB Moffett Towers Building A   2.09 67.2% 7.5%                                 2.03
3 JPMCB 1633 Broadway 1,250,000,000 3.08 52.1% 9.5%                                 3
4 CREFI 650 Madison Avenue 800,000,000 2.01 66.1% 7.3%                                 4
5 GACC CBM Portfolio 684,000,000 3.46 57.7% 14.5%   73.0% 130.16 95.04 73.5% 130.83 96.13 72.6% 130.76 94.99 70.8% 131.42 93.08 71.9% 131.36 94.45 5
5.01 GACC Courtyard Larkspur Landing Marin County   3.46 57.7% 14.5%   85.5% 211.80 181.00 84.5% 210.35 177.65 83.4% 219.81 183.34 81.8% 226.20 185.11 81.8% 226.20 185.11 5.01
5.02 GACC Courtyard San Mateo Foster City   3.46 57.7% 14.5%   73.9% 211.01 155.96 76.5% 224.43 171.60 74.8% 223.72 167.25 76.5% 230.48 176.38 76.5% 230.48 176.38 5.02
5.03 GACC Courtyard San Jose Cupertino   3.46 57.7% 14.5%   74.9% 208.86 156.47 78.0% 218.13 170.15 78.3% 224.51 175.85 63.8% 238.02 151.83 78.3% 224.51 175.85 5.03
5.04 GACC Courtyard Boulder   3.46 57.7% 14.5%   76.3% 168.15 128.37 75.7% 176.98 133.92 70.3% 165.65 116.48 66.7% 162.59 108.45 66.7% 162.59 108.45 5.04
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes   3.46 57.7% 14.5%   87.4% 141.82 123.93 84.9% 141.97 120.58 84.5% 139.90 118.27 85.8% 139.19 119.39 85.8% 139.19 119.39 5.05
5.06 GACC Courtyard Los Angeles Hacienda Heights   3.46 57.7% 14.5%   79.2% 142.38 112.73 84.6% 137.48 116.27 81.5% 134.28 109.41 79.5% 132.90 105.59 79.5% 132.90 105.59 5.06
5.07 GACC Courtyard Seattle South Center   3.46 57.7% 14.5%   78.9% 150.13 118.47 84.6% 148.63 125.74 78.8% 158.52 124.97 78.7% 151.86 119.45 78.7% 151.86 119.45 5.07
5.08 GACC Courtyard Nashville Airport   3.46 57.7% 14.5%   82.1% 152.36 125.08 79.6% 160.21 127.56 78.3% 153.03 119.89 74.7% 147.00 109.81 78.3% 153.03 119.89 5.08
5.09 GACC Courtyard Palm Springs   3.46 57.7% 14.5%   65.9% 145.80 96.08 68.9% 139.58 96.21 71.5% 140.74 100.58 74.3% 142.76 106.06 74.3% 142.76 106.06 5.09
5.10 GACC Courtyard Portland Beaverton   3.46 57.7% 14.5%   71.7% 137.24 98.42 67.4% 135.82 91.50 71.0% 132.23 93.86 67.7% 134.13 90.76 67.7% 134.13 90.76 5.10
5.11 GACC Courtyard Atlanta Perimeter Center   3.46 57.7% 14.5%   75.4% 132.56 99.90 75.5% 136.08 102.74 73.3% 144.75 106.13 72.0% 144.20 103.76 73.3% 144.75 106.13 5.11
5.12 GACC Courtyard Detroit Livonia   3.46 57.7% 14.5%   74.6% 117.63 87.72 75.4% 120.81 91.15 73.1% 118.44 86.56 68.8% 119.13 81.95 68.8% 119.13 81.95 5.12
5.13 GACC Courtyard St. Louis Creve Coeur   3.46 57.7% 14.5%   75.4% 123.89 93.42 73.7% 130.41 96.09 70.4% 132.79 93.54 67.3% 132.92 89.43 67.3% 132.92 89.43 5.13
5.14 GACC Courtyard Lincroft Red Bank   3.46 57.7% 14.5%   74.5% 135.84 101.20 74.7% 139.05 103.86 79.1% 138.64 109.72 77.5% 141.51 109.63 79.1% 138.64 109.72 5.14
5.15 GACC Courtyard Rye   3.46 57.7% 14.5%   64.4% 161.90 104.29 69.5% 158.03 109.76 73.6% 161.36 118.71 72.5% 155.88 112.99 72.5% 155.88 112.99 5.15
5.16 GACC Courtyard Fresno   3.46 57.7% 14.5%   76.9% 139.87 107.56 77.4% 143.59 111.10 79.3% 145.81 115.56 76.9% 153.13 117.71 76.9% 153.13 117.71 5.16
5.17 GACC Courtyard Tampa Westshore   3.46 57.7% 14.5%   80.1% 129.16 103.47 77.0% 130.39 100.46 78.8% 123.88 97.66 82.5% 118.01 97.35 82.5% 118.01 97.35 5.17
5.18 GACC Courtyard Boston Andover   3.46 57.7% 14.5%   70.4% 132.29 93.15 70.0% 131.99 92.44 70.4% 144.69 101.83 68.5% 148.56 101.78 68.5% 148.56 101.78 5.18
5.19 GACC Courtyard Detroit Metro Airport   3.46 57.7% 14.5%   78.2% 111.65 87.26 80.1% 112.26 89.87 79.5% 107.63 85.51 79.7% 99.38 79.19 79.7% 99.38 79.19 5.19
5.20 GACC Courtyard Denver Tech Center   3.46 57.7% 14.5%   66.0% 137.54 90.82 61.0% 137.85 84.14 60.4% 132.66 80.13 59.3% 133.11 78.95 59.3% 133.11 78.95 5.20
5.21 GACC Courtyard Charlottesville North   3.46 57.7% 14.5%   66.7% 125.18 83.55 64.9% 120.14 77.92 63.2% 113.69 71.87 62.8% 112.02 70.37 62.8% 112.02 70.37 5.21
5.22 GACC Courtyard St. Petersburg Clearwater   3.46 57.7% 14.5%   76.0% 112.44 85.46 74.7% 119.41 89.17 73.7% 114.63 84.44 72.8% 115.88 84.42 72.8% 115.88 84.42 5.22
5.23 GACC Courtyard Fort Lauderdale Plantation   3.46 57.7% 14.5%   82.9% 118.53 98.28 88.4% 121.38 107.30 80.9% 127.87 103.49 77.8% 128.12 99.71 77.8% 128.12 99.71 5.23
5.24 GACC Courtyard West Palm Beach   3.46 57.7% 14.5%   75.3% 113.22 85.23 80.9% 116.98 94.65 82.7% 113.85 94.17 79.7% 120.92 96.43 79.7% 120.92 96.43 5.24
5.25 GACC Courtyard Chicago Lincolnshire   3.46 57.7% 14.5%   62.2% 130.01 80.93 61.7% 133.66 82.49 59.6% 133.51 79.62 57.4% 139.77 80.23 57.4% 139.77 80.23 5.25
5.26 GACC Courtyard Phoenix Mesa   3.46 57.7% 14.5%   74.2% 93.39 69.26 79.9% 91.68 73.27 80.9% 94.06 76.13 75.0% 100.48 75.39 80.9% 94.06 76.13 5.26
5.27 GACC Courtyard Chicago Waukegan Gurnee   3.46 57.7% 14.5%   74.3% 119.20 88.55 71.9% 122.69 88.19 71.7% 125.04 89.68 63.6% 127.62 81.20 63.6% 127.62 81.20 5.27
5.28 GACC Courtyard Chicago Highland Park   3.46 57.7% 14.5%   61.2% 115.01 70.39 59.0% 119.83 70.70 57.9% 127.78 74.01 57.0% 132.17 75.29 57.0% 132.17 75.29 5.28
5.29 GACC Courtyard Bakersfield   3.46 57.7% 14.5%   72.7% 101.55 73.82 75.9% 98.29 74.61 77.1% 102.72 79.19 77.4% 108.23 83.81 77.4% 108.23 83.81 5.29
5.30 GACC Courtyard Norwalk   3.46 57.7% 14.5%   72.1% 156.33 112.67 72.1% 154.44 111.28 73.9% 156.12 115.38 75.5% 153.07 115.60 75.5% 153.07 115.60 5.30
5.31 GACC Courtyard Kansas City Overland Park Metcalf   3.46 57.7% 14.5%   68.8% 116.27 80.04 68.0% 116.96 79.59 63.2% 114.27 72.20 61.5% 118.54 72.96 61.5% 118.54 72.96 5.31
5.32 GACC Courtyard Silver Spring North   3.46 57.7% 14.5%   66.5% 129.78 86.33 59.7% 122.03 72.82 60.7% 117.43 71.24 64.6% 112.53 72.72 64.6% 112.53 72.72 5.32
5.33 GACC Courtyard Raleigh Cary   3.46 57.7% 14.5%   65.4% 119.34 78.05 63.7% 122.08 77.76 66.9% 122.51 81.98 59.0% 127.77 75.36 66.9% 122.51 81.98 5.33
5.34 GACC Courtyard New Haven Wallingford   3.46 57.7% 14.5%   63.7% 115.34 73.50 64.3% 114.35 73.51 66.0% 116.10 76.60 66.0% 114.87 75.79 66.0% 114.87 75.79 5.34
5.35 GACC Courtyard Chicago Oakbrook Terrace   3.46 57.7% 14.5%   70.3% 117.16 82.39 72.0% 115.42 83.09 69.5% 113.11 78.58 67.4% 111.48 75.12 69.5% 113.11 78.58 5.35
5.36 GACC Courtyard Indianapolis Castleton   3.46 57.7% 14.5%   66.5% 111.11 73.87 69.6% 115.97 80.71 67.2% 106.83 71.77 66.6% 105.56 70.33 67.2% 106.83 71.77 5.36
5.37 GACC Courtyard Annapolis   3.46 57.7% 14.5%   70.2% 104.58 73.38 64.9% 112.84 73.25 64.5% 108.95 70.32 63.8% 108.45 69.17 63.8% 108.45 69.17 5.37
5.38 GACC Courtyard Greenville Haywood Mall   3.46 57.7% 14.5%   73.0% 112.05 81.82 74.7% 115.33 86.13 70.9% 115.41 81.82 63.7% 112.38 71.54 70.9% 115.41 81.82 5.38
5.39 GACC Courtyard Minneapolis St Paul Airport   3.46 57.7% 14.5%   74.4% 118.37 88.04 74.9% 108.83 81.47 76.5% 113.96 87.14 73.7% 109.20 80.50 73.7% 109.20 80.50 5.39
5.40 GACC Courtyard San Antonio Downtown Market Square   3.46 57.7% 14.5%   72.2% 107.96 77.89 72.7% 107.48 78.11 74.1% 108.34 80.28 75.6% 109.13 82.48 75.6% 109.13 82.48 5.40
5.41 GACC Courtyard Denver Stapleton   3.46 57.7% 14.5%   70.0% 113.83 79.67 73.1% 117.65 85.99 67.4% 117.45 79.22 67.7% 120.86 81.85 67.7% 120.86 81.85 5.41
5.42 GACC Courtyard St. Louis Westport Plaza   3.46 57.7% 14.5%   70.2% 114.94 80.73 71.5% 117.57 84.11 65.9% 116.57 76.86 68.7% 116.05 79.68 68.7% 116.05 79.68 5.42
5.43 GACC Courtyard Dallas Plano Parkway   3.46 57.7% 14.5%   75.6% 110.83 83.76 71.9% 108.32 77.85 65.9% 107.81 71.04 60.0% 109.24 65.55 60.0% 109.24 65.55 5.43
5.44 GACC Courtyard Phoenix North Metrocenter   3.46 57.7% 14.5%   59.9% 104.25 62.40 62.0% 105.56 65.45 61.0% 105.29 64.28 62.0% 109.29 67.72 62.0% 109.29 67.72 5.44
5.45 GACC Courtyard Dallas Richardson at Spring Valley   3.46 57.7% 14.5%   73.3% 98.38 72.09 72.8% 87.95 64.05 75.5% 87.02 65.73 72.2% 89.70 64.80 72.2% 89.70 64.80 5.45
5.46 GACC Courtyard Birmingham Homewood   3.46 57.7% 14.5%   71.9% 120.28 86.46 71.6% 116.19 83.15 75.3% 113.42 85.36 78.7% 115.74 91.04 75.3% 113.42 85.36 5.46
5.47 GACC Courtyard Atlanta Airport South   3.46 57.7% 14.5%   78.3% 104.65 81.96 78.4% 110.61 86.68 78.5% 112.04 87.99 76.5% 111.02 84.91 78.5% 112.04 87.99 5.47
5.48 GACC Courtyard Atlanta Gwinnett Mall   3.46 57.7% 14.5%   73.4% 94.52 69.40 85.2% 90.52 77.11 82.7% 91.78 75.89 77.9% 96.48 75.16 77.9% 96.48 75.16 5.48
5.49 GACC Courtyard Poughkeepsie   3.46 57.7% 14.5%   72.0% 141.02 101.58 70.7% 129.80 91.71 73.1% 128.74 94.09 80.1% 126.07 101.03 80.1% 126.07 101.03 5.49
5.50 GACC Courtyard Memphis Airport   3.46 57.7% 14.5%   84.7% 110.60 93.65 88.7% 110.91 98.38 81.0% 113.12 91.66 76.8% 113.64 87.29 76.8% 113.64 87.29 5.50
5.51 GACC Courtyard Charlotte South Park   3.46 57.7% 14.5%   76.8% 139.69 107.34 74.3% 141.20 104.93 71.9% 132.32 95.16 65.2% 133.88 87.23 71.9% 132.32 95.16 5.51
5.52 GACC Courtyard Philadelphia Devon   3.46 57.7% 14.5%   71.2% 161.38 114.94 69.0% 161.31 111.31 69.2% 157.25 108.79 64.1% 159.75 102.36 69.2% 157.25 108.79 5.52
6 JPMCB 1501 Broadway 200,000,000 4.36 22.2% 13.8%                                 6
7 JPMCB Apollo Education Group HQ Campus 91,500,000 4.15 47.2% 14.9%                                 7
8 JPMCB Bellagio Hotel and Casino 3,010,000,000 4.06 70.7% 15.7%   93.5% 270.29 252.78 92.9% 276.24 256.53 94.9% 278.28 264.19 94.8% 281.69 267.18 94.8% 281.69 267.18 8
9 JPMCB 3500 Lacey 85,800,000 2.32 66.5% 11.0%                                 9
10 JPMCB Kings Plaza 540,000,000 1.73 60.0% 9.6%                                 10
11 CREFI The Westin Book Cadillac 77,000,000 1.78 56.6% 12.7%         82.9% 192.26 159.34 79.1% 205.00 162.21 77.6% 204.17 158.43 77.6% 204.17 158.43 11
12 CREFI East Village Multifamily Pool 3 NAP NAP NAP NAP                                 12
12.01 CREFI 329-335 East 9th Street   NAP NAP NAP                                 12.01
12.02 CREFI 516-518 East 13th Street   NAP NAP NAP                                 12.02
13 GACC Crenshaw Plaza NAP NAP NAP NAP                                 13
14 GACC Staples Headquarters 90,000,000 3.98 45.5% 12.9%                                 14
15 JPMCB 3000 Post Oak 100,000,000 1.46 69.5% 9.6%                                 15
16 GACC 3205 Eastern Market NAP NAP NAP NAP                                 16
17 CREFI Mitchellville Plaza NAP NAP NAP NAP                                 17
18 JPMCB Stonemont Net Lease Portfolio 1,006,853,062 1.44 88.5% 7.2%                                 18
18.01 JPMCB Motorola Solutions   1.44 88.5% 7.2%                                 18.01
18.02 JPMCB MetLife - Bridgewater, NJ   1.44 88.5% 7.2%                                 18.02
18.03 JPMCB Baxalta   1.44 88.5% 7.2%                                 18.03
18.04 JPMCB Amerigroup Corporation   1.44 88.5% 7.2%                                 18.04
18.05 JPMCB MetLife - Warwick, RI   1.44 88.5% 7.2%                                 18.05
18.06 JPMCB DST Output - El Dorado Hills, CA   1.44 88.5% 7.2%                                 18.06
18.07 JPMCB Tate & Lyle   1.44 88.5% 7.2%                                 18.07
18.08 JPMCB MetLife - Aurora, IL   1.44 88.5% 7.2%                                 18.08
18.09 JPMCB Anthem Blue Cross and Blue Shield   1.44 88.5% 7.2%                                 18.09
18.10 JPMCB DST Output - South Windsor, CT   1.44 88.5% 7.2%                                 18.10
18.11 JPMCB DST Output - Kansas City, MO   1.44 88.5% 7.2%                                 18.11
18.12 JPMCB MetLife - Oriskany, NY   1.44 88.5% 7.2%                                 18.12
18.13 JPMCB MetLife - Dayton, OH   1.44 88.5% 7.2%                                 18.13
18.14 JPMCB Weatherford   1.44 88.5% 7.2%                                 18.14
18.15 JPMCB Anthem   1.44 88.5% 7.2%                                 18.15
18.16 JPMCB AAA Club Alliance   1.44 88.5% 7.2%                                 18.16
18.17 JPMCB MetLife - Convent Station, NJ   1.44 88.5% 7.2%                                 18.17
18.18 JPMCB Eby-Brown - West Mifflin, PA   1.44 88.5% 7.2%                                 18.18
18.19 JPMCB Eby-Brown - Ypsilanti, MI   1.44 88.5% 7.2%                                 18.19
18.20 JPMCB Capital One   1.44 88.5% 7.2%                                 18.20
18.21 JPMCB Eby-Brown - Springfield, OH   1.44 88.5% 7.2%                                 18.21
18.22 JPMCB Anthem Virginia   1.44 88.5% 7.2%                                 18.22
18.23 JPMCB SKF USA   1.44 88.5% 7.2%                                 18.23
18.24 JPMCB United Wisconsin   1.44 88.5% 7.2%                                 18.24
18.25 JPMCB Mylan Technologies   1.44 88.5% 7.2%                                 18.25
18.26 JPMCB First Midwest Bank - Lockport, IL   1.44 88.5% 7.2%                                 18.26

A-1-21

 

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 #
18.27 JPMCB First Midwest Bank - Plainfield, IL   1.44 88.5% 7.2%                                 18.27
18.28 JPMCB First Midwest Bank - Palos Heights, IL   1.44 88.5% 7.2%                                 18.28
18.29 JPMCB First Midwest Bank - Blue Island, IL   1.44 88.5% 7.2%                                 18.29
18.30 JPMCB First Midwest Bank - Highland , IN   1.44 88.5% 7.2%                                 18.30
18.31 JPMCB First Midwest Bank - Morris, IL   1.44 88.5% 7.2%                                 18.31
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL   1.44 88.5% 7.2%                                 18.32
18.33 JPMCB First Midwest Bank - Chicago Heights, IL   1.44 88.5% 7.2%                                 18.33
18.34 JPMCB First Midwest Bank - Peotone, IL   1.44 88.5% 7.2%                                 18.34
18.35 JPMCB First Midwest Bank - DeKalb, IL   1.44 88.5% 7.2%                                 18.35
18.36 JPMCB First Midwest Bank - Galesburg, IL   1.44 88.5% 7.2%                                 18.36
18.37 JPMCB First Midwest Bank - Schaumburg, IL   1.44 88.5% 7.2%                                 18.37
18.38 JPMCB First Midwest Bank - Country Club Hills, IL   1.44 88.5% 7.2%                                 18.38
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL   1.44 88.5% 7.2%                                 18.39
18.40 JPMCB First Midwest Bank - Crest Hill, IL   1.44 88.5% 7.2%                                 18.40
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL   1.44 88.5% 7.2%                                 18.41
18.42 JPMCB First Midwest Bank - Knoxville, IL   1.44 88.5% 7.2%                                 18.42
18.43 JPMCB First Midwest Bank - Lansing, IL   1.44 88.5% 7.2%                                 18.43
18.44 JPMCB First Midwest Bank - Zion, IL   1.44 88.5% 7.2%                                 18.44
18.45 JPMCB First Midwest Bank - Genoa, IL   1.44 88.5% 7.2%                                 18.45
18.46 JPMCB First Midwest Bank - Sycamore, IL   1.44 88.5% 7.2%                                 18.46
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL   1.44 88.5% 7.2%                                 18.47
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL   1.44 88.5% 7.2%                                 18.48
18.49 JPMCB First Midwest Bank - Crystal Lake, IL   1.44 88.5% 7.2%                                 18.49
18.50 JPMCB First Midwest Bank - Hammond, IN   1.44 88.5% 7.2%                                 18.50
18.51 JPMCB First Midwest Bank - Johnsburg, IL   1.44 88.5% 7.2%                                 18.51
18.52 JPMCB First Midwest Bank - North Chicago, IL   1.44 88.5% 7.2%                                 18.52
18.53 JPMCB First Midwest Bank - Waukegan, IL   1.44 88.5% 7.2%                                 18.53
18.54 JPMCB First Midwest Bank - Dyer, IN   1.44 88.5% 7.2%                                 18.54
18.55 JPMCB First Midwest Bank - Seneca, IL   1.44 88.5% 7.2%                                 18.55
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL   1.44 88.5% 7.2%                                 18.56
18.57 JPMCB First Midwest Bank - Crete, IL   1.44 88.5% 7.2%                                 18.57
18.58 JPMCB First Midwest Bank - Champaign, IL   1.44 88.5% 7.2%                                 18.58
18.59 JPMCB First Midwest Bank - East Moline, IL   1.44 88.5% 7.2%                                 18.59
18.60 JPMCB First Midwest Bank - Sandwich, IL   1.44 88.5% 7.2%                                 18.60
18.61 JPMCB First Midwest Bank - Gary, IN   1.44 88.5% 7.2%                                 18.61
18.62 JPMCB First Midwest Bank - Crown Point, IN   1.44 88.5% 7.2%                                 18.62
18.63 JPMCB First Midwest Bank - Griffith, IN   1.44 88.5% 7.2%                                 18.63
18.64 JPMCB First Midwest Bank - Frankfort, IL   1.44 88.5% 7.2%                                 18.64
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL   1.44 88.5% 7.2%                                 18.65
18.66 JPMCB First Midwest Bank - Park Forest, IL   1.44 88.5% 7.2%                                 18.66
19 JPMCB Drayton Tower NAP NAP NAP NAP                                 19
20 CREFI Michigan Multifamily Portfolio NAP NAP NAP NAP                                 20
20.01 CREFI Gale Gardens   NAP NAP NAP                                 20.01
20.02 CREFI Midtown Square   NAP NAP NAP                                 20.02
20.03 CREFI Carriage House   NAP NAP NAP                                 20.03
20.04 CREFI Morris Square   NAP NAP NAP                                 20.04
20.05 CREFI Silverstone   NAP NAP NAP                                 20.05
21 GACC Lone Star Court NAP NAP NAP NAP   75.0% 167.79 125.89 76.5% 163.85 125.35 75.5% 167.68 126.66 75.6% 175.94 133.08 75.6% 175.94 133.08 21
22 CREFI 25 Jay Street NAP NAP NAP NAP                                 22
23 CREFI Katie Reed Building NAP NAP NAP NAP                                 23
24 JPMCB Veranda at Cinco Ranch NAP NAP NAP NAP                                 24
25 CREFI Alabama Hilton Portfolio 28,942,536 1.64 66.5% 12.2%         66.3% 113.83 75.47 71.0% 109.66 77.83 69.9% 110.74 77.39 69.9% 110.74 77.39 25
25.01 CREFI Homewood Suites Mobile East Bay Daphne   1.64 66.5% 12.2%         71.0% 119.26 84.65 75.3% 112.97 85.05 73.9% 116.04 85.77 73.9% 116.04 85.77 25.01
25.02 CREFI Hampton Inn Mobile East Bay Daphne   1.64 66.5% 12.2%         65.1% 113.66 73.97 71.6% 109.27 78.29 68.5% 109.41 74.91 68.5% 109.41 74.91 25.02
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne   1.64 66.5% 12.2%         63.7% 108.95 69.36 66.7% 106.95 71.29 68.0% 107.35 72.99 68.0% 107.35 72.99 25.03
26 CREFI 3431-3491 Merrick Road NAP NAP NAP NAP                                 26
27 CREFI River Ranch NAP NAP NAP NAP                                 27
28 JPMCB Holiday Inn Express Trinidad NAP NAP NAP NAP   71.4% 117.60 84.02 70.9% 122.06 86.59 74.5% 124.68 92.94 76.5% 126.59 96.82 76.5% 126.59 96.82 28
29 CREFI 2177 East 21st Street NAP NAP NAP NAP                                 29
30 CREFI Walgreens Nyack, NY NAP NAP NAP NAP                                 30
31 CREFI 8-44 Brighton 11th Street NAP NAP NAP NAP                                 31
32 CREFI 725 Southern Boulevard NAP NAP NAP NAP                                 32
33 JPMCB 144 Willow Street NAP NAP NAP NAP                                 33
34 CREFI The Mark NAP NAP NAP NAP                                 34
35 GACC The Woods NAP NAP NAP NAP                                 35

A-1-22

 

Footnotes to Annex A-1
   
(1) “JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “GACC” denotes German American Capital Corporation, as Mortgage Loan Seller; and “CREFI” denotes Citi Real Estate Funding Inc. or one of its affiliates, as Mortgage Loan Seller.
With respect to Loan No. 2, Moffett Towers Buildings A, B & C, the mortgage loan was co-originated by Goldman Sachs Bank USA, DBR Investments Co. Limited and JPMCB.

With respect to Loan No. 3, 1633 Broadway, the mortgage loan is part of a whole loan that was co-originated by DBR Investments Co. Limited, Wells Fargo Bank, National Association, JPMCB and Goldman Sachs Bank USA.

With respect to Loan No. 4, 650 Madison Avenue, the mortgage loan was co-originated by Citi Real Estate Funding Inc., Barclays Capital Real Estate Inc., BMO Harris Bank N.A. and Goldman Sachs Bank USA.

With respect to Loan No. 8, Bellagio Hotel and Casino, the mortgage loan is part of a whole loan that was co-originated by Morgan Stanley Bank, N.A., CREFI and JPMCB.

With respect to Loan No. 10, Kings Plaza, the mortgage loan is part of a whole loan that was co-originated by JPMCB, Société Générale Financial Corporation and Wells Fargo Bank, National Association.

With respect to Loan No. 27, River Ranch, the mortgage loan was originated by an unrelated third party, Basis Real Estate Capital II, LLC, and subsequently transferred to CREFI. Such Mortgage Loan was reunderwritten pursuant to CREFI’s underwriting guidelines.
   
(2) With respect to Loan No. 3, 1633 Broadway, the mortgaged property includes 145,192 square feet of theater space, constituting approximately 5.7% of the net rentable area, and approximately 80,000 square feet of retail space, constituting approximately 3.1% of the net rentable area, of which approximately 40,000 square feet is vacant.

With respect to Loan No. 8, Bellagio Hotel and Casino, approximately 71.6% of the total revenues from the mortgaged property comes from sources other than the hotel operation, including the following: (a) casino (29.6%), (b) food and beverage (24.7%), (c) entertainment (9.0%), (d) retail (4.1%) and (e) other operations (4.2%).

With respect to Loan No. 18, Stonemont Net Lease Portfolio, in certain instances, mortgaged properties identified as Office, Industrial or Retail herein may contain a small or otherwise de minimis office or retail component.

With respect to Loan No. 19, Drayton Tower, the mortgaged property has a retail portion occupied by five tenants, constituting 6,654 square feet (approximately 8.9% of net rentable area) and 7.4% of the UW Revenues ($).
   
(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. 17, Mitchellville Plaza, the Mortgaged Properties include one ground leased property for which the related borrowers own the underlying land but not the improvements, which are owned by the applicable ground lessee.

With respect to Loan No. 19, Drayton Tower, approximately 42% of Units are leased by students of Savannah College of Art and Design.

With respect to Loan No. 24, Veranda at Cinco Ranch, the Units are primarily leased to medical offices, including two of the five largest tenants by net rentable area.
   
(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.

 

A-1-23

 

 

  With respect to Loan No. 1, Murphy Crossing, Risk Management Solutions has executed a letter of intent to sublease the 72,580 square foot Bayer Healthcare space (the 3rd Largest Tenant), which had been 100% occupied by AeroHive Networks Incorporated prior to November 2019. Risk Management Solutions has not yet taken occupancy of its intended square feet or commenced paying rent.

With respect to Loan No. 2, Moffett Towers Buildings A, B & C, Google has executed leases for Building B and Building C but has not yet taken occupancy or begun paying rent. Google’s lease in Building B is expected to commence in January 2021. Google is expected to take possession of its premises in Building C in two phases: 96,282 square feet in March 2020 and 84,914 square feet in July 2020. Comcast leases 111,707 square feet, representing 11.7% of the net rentable area at the Moffett Towers Buildings A, B & C property, through October 31, 2027. Comcast has executed a lease extension and relocation for a total of 111,707 square feet and has not yet taken occupancy or begun paying rent on the 40,296 square feet of relocation space. Comcast is expected to take possession of the relocation space in November 2020.
 
With respect to Loan No. 3, 1633 Broadway, New Mountain Capital LLC, representing 4.2% of the net rentable area, has executed a lease but has not yet taken occupancy or begun paying rent.

With respect to Loan No. 6, 1501 Broadway, the Taco Bell Cantina lease is scheduled to commence in March 2020.

With respect to Loan No. 8, Bellagio Hotel and Casino, the mortgaged property was acquired by the borrower in a sale-leaseback transaction from Bellagio, LLC, an indirectly wholly owned subsidiary of MGM Resorts International. Bellagio, LLC and the borrower entered into a new 30-year lease, with two, 10-year extension options, for Bellagio, LLC to operate the mortgaged property.

With respect to Loan No. 10, Kings Plaza, though currently in occupancy and paying rent, Forever 21 has been underwritten as vacant. Forever 21 has been in occupancy at the mortgaged property since 2010 pursuant to a lease expiring in January 2020. Forever 21 filed for Chapter 11 bankruptcy in September 2019. The Forever 21 tenant and the borrower are currently negotiating a 3-year renewal with the tenant, which is pending court approval.

With respect to Loan No. 10, Kings Plaza, the mortgaged property contains a standalone power plant located on the roof that provides all electricity to the mortgaged property. In 2019, the borrower sponsor completed a two-year, $17.5 million project allowing the power plant to interconnect with the local Consolidated Edison grid. The interconnected system went live in July 2019 and as a result the power plant was underwritten as generating approximately $1.8 million in revenue in 2020 and approximately $2.1 million upon reaching stabilization in 2021.
   
  With respect to Loan Nos. 18.40, 18.49, 18.53 and 18.66, Stonemont Net Lease Portfolio - First Midwest Bank - Crest Hill, IL, Stonemont Net Lease Portfolio - First Midwest Bank - Crystal Lake, IL, Stonemont Net Lease Portfolio - First Midwest Bank - Waukegan, IL and Stonemont Net Lease Portfolio - First Midwest Bank - Park Forest, IL, Occupancy % includes First Midwest Bank, which leases a total of 14,831 square feet at the four properties (0.2% of net rentable area) through September 2027, but is currently dark at the four properties. First Midwest Bank is responsible for all lease obligations through the contractual expiration dates in 2027.
   
(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 ($) even though, for certain mortgage loans, the appraiser provided “as-stabilized” values based on certain criteria being met.
With respect to Loan No. 2, Moffett Towers Buildings A, B & C, the Appraised Value ($), Current LTV %, and Maturity LTV % are based on the “As-Stabilized” Value of $1,145,000,000, which assumes the stabilized operation of the property as October 1, 2021. Based on the “As-Is” appraised value of $995,000,000, the Current LTV % and Maturity LTV are both equal to 44.5%.

With respect to Loan No. 3, 1633 Broadway, the appraisal includes the extraordinary assumption that the owner has provided a $55,980,670 capital expenditure budget that is projected to occur over the initial 10 years of the investment holding period, which was utilized to estimate the value set forth in the appraisal. Such capital expenditures are not required and have not been reserved for under the Mortgage Loan documents, and we cannot assure you that they will be made.

With respect to Loan No. 4, 650 Madison Avenue, the Current LTV % and Maturity LTV % are calculated based upon the “Hypothetical As-Is” Appraised Value of $1,210,000,000. This represents the aggregate “Hypothetical As-Is” of the 650 Madison Avenue Property as of October 31, 2019, which assumes that the mortgaged property

 

A-1-24

 

 

  will have in place reserves of approximately $10,000,000 at origination. The Current LTV % and Maturity LTV %, calculated based on the “As-Is” Appraised Value of $1,200,000,000 as of October 31, 2019, are 48.9% and 48.9% respectively.

With respect to Loan No. 5, CBM Portfolio, the Appraised Value ($), Current LTV %, and Maturity LTV % are based on the “As-Complete” Value of $1,184,500,000, which is based on the completion of the renovation plan as of November 1, 2020. Based on the “As-Is” Portfolio appraised value of $980,000,000, the Current LTV % and Maturity LTV are both equal to 40.6%.

With respect to Loan No. 8, Bellagio Hotel and Casino, the Appraised Value ($), Current LTV % and Maturity LTV % reflect the “As Leased” value solely with respect the real property portion of the mortgaged property of $4,260,000,000, excluding personal property and certain intangible value attributable to the mortgaged property. Based on the “As-Is” appraised value of $6,500,000,000, the Current LTV % and Maturity LTV % are both equal to 25.8%.

With respect to Loan No. 23, Katie Reed Building, the Current LTV % and Maturity LTV % are calculated based upon the “As-Stabilized” Appraised Value of $31,020,000. This represents the aggregate “As-Stabilized” value of the Katie Reed Building as of February 1, 2020, which assumes that, among other conditions, tenants Giobi, Inc and the Joonas Group take occupancy at the property and a common area renovation is completed. An Upfront Capex Reserve of $1,718,316 was deposited at origination for the renovation. Based on the “As-Is” appraised value of $30,440,000, the Current LTV% and Maturity LTV% are both equal to 47.6%.

With respect to Loan No. 28, Holiday Inn Express Trinidad, the Appraised Value ($), Current LTV % and Maturity LTV % reflect the “Hypothetical As Is Market Value” value as of November 1, 2019, which assumes that the reserve for the property improvement plan (the “PIP”) required under the related franchise agreement is funded. At loan origination, the borrower reserved $2,186,735 for the PIP. Based on the “As-Is” appraised value of $11,200,000, the Current LTV % is 74.0% and the Maturity LTV % is 65.4%.
   
(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.

With respect to Loan No. 5, CBM Portfolio, two properties, Courtyard Charlotte South Park and Courtyard Philadelphia Devon, have leasehold interests with ground leases rolling in the near term. These properties were given an allocated loan amount of $0, while the remainder of the properties in the CBM Portfolio were allocated a pro rata share of the debt.
   
(7) With respect to Loan Nos. 2, 3, 4, 5, 6, 7, 8, 9, 10, 11, 14, 15, 18 and 25, Moffett Towers Buildings A, B & C, 1633 Broadway, 650 Madison Avenue, CBM Portfolio, 1501 Broadway, Apollo Education Group HQ Campus, Bellagio Hotel and Casino, 3500 Lacey, Kings Plaza, The Westin Book Cadillac, Staples Headquarters, 3000 Post Oak, Stonemont Net Lease Portfolio and Alabama Hilton Portfolio, in each case, the mortgage loan is part of a larger split whole loan, which consists of the mortgage loan and one or more pari passu and/or subordinate components. Please see “Description of the Mortgage Pool—The Whole Loans” for additional information.
   
(8) Each number identifies a group of related borrowers.

With respect to Loan No. 13, Crenshaw Plaza, the borrowers own the mortgaged property as tenants-in-common.

With respect to Loan No. 20, Michigan Multifamily Portfolio, the borrowers own the Midtown Square mortgaged property as tenants-in-common.

With respect to Loan No. 25, Alabama Hilton Portfolio, the borrowers own the mortgaged properties 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 %”).

 

A-1-25

 

 

(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.

With respect to Loan No. 10, Kings Plaza, with respect to the related mezzanine loan, the mezzanine borrower is required to make Monthly Debt Service ($) payments of (i) from the first payment date of February 1, 2020 prior to February 1, 2025, interest only, and (ii) from February 1, 2025, and thereafter amortization payments in accordance with the amortization schedule set forth in the mezzanine loan documents.
   
(11) With respect to all mortgage loans, Annual Debt Service ($) is calculated by multiplying the Monthly Debt Service ($) by 12.
   
(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.
   
(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. 2, Moffett Towers Buildings A, B & C, the defeasance lockout period will be at least 25 payment dates beginning with and including the first payment date of March 6, 2020. Defeasance of the Moffett Towers Buildings A, B & C Whole Loan in full is permitted after the date that is the earlier of (i) February 6, 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. On and after March 6, 2022, the Moffett Towers Buildings A, B & C Whole Loan may be voluntarily prepaid with a prepayment fee equal to the greater of the yield maintenance amount or 1% of the unpaid principal balance as of the prepayment date. The assumed defeasance lockout date is based on the expected Benchmark 2020-B17 securitization closing date in March 2020. The actual defeasance lockout period may be longer.

With respect to Loan No. 3, 1633 Broadway, the lockout period will be at least 27 payment dates beginning with and including the first payment date of January 6, 2020. The borrower may defease the whole loan in full after the date that is the earlier to occur of (i) November 25, 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 27 payments is based on the expected Benchmark 2020-B17 securitization closing date in March 2020. The actual lockout period may be longer.

With respect to Loan No. 4, 650 Madison Avenue, the lockout period will be at least 27 payment dates beginning with and including the first payment date of January 8, 2020. Defeasance of the full $800.0 million 650 Madison Avenue Whole Loan is permitted after the date that is the earlier of (i) November 26, 2022 and (ii) two years from the closing date of the securitization that includes the last note of the 650 Madison Avenue Whole Loan. The actual lockout period may be longer.

With respect to Loan No. 6, 1501 Broadway, the lockout period will be 26 payments beginning with and including the first payment date of February 6, 2020. The borrower may defease the whole loan in full after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) February 6, 2023. The assumed lockout period of 26 payments is based on the expected Benchmark 2020-B17 securitization closing date in March 2020. The actual lockout period may be longer.

With respect to Loan No. 7, Apollo Education Group HQ Campus, the lockout period will be at least 25 payment dates beginning with and including the first payment date of March 5, 2020. The borrower has the option to defease the whole loan in full after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) March 5, 2024. The lockout period of 25 payments is based on the expected Benchmark 2020-B17 transaction closing date occurring in March 2020. The actual lockout period may be longer.
   
  With respect to Loan No. 8, Bellagio Hotel and Casino, the defeasance lockout period will be 27 payments beginning with and including the first payment date of January 5, 2020. The borrower may defease the whole

 

A-1-26

 

 

  loan in full after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) November 15, 2022. The assumed defeasance lockout period of 27 payments is based on the expected Benchmark 2020-B17 securitization closing date in March 2020. The actual defeasance lockout period may be longer.

With respect to Loan No. 10, Kings Plaza, the lockout period will be at least 26 payment dates beginning with and including the first payment date of February 1, 2020. The borrower may prepay in full, with the greater of yield maintenance or 1.0% of the outstanding principal balance of the whole loan, after the earlier to occur of (i) February 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 26 payments is based on the expected Benchmark 2020-B17 securitization closing date in March 2020. The actual lockout period may be longer.

With respect to Loan No. 14, Staples Headquarters, the defeasance lockout period will be at least 25 payments beginning with and including the first payment date of March 6, 2020. The borrower has the option to defease the full $90.0 million Staples Headquarters whole loan after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) January 29, 2023. The assumed lockout period of 25 months is based on the expected closing date of the Benchmark 2020-B17 securitization in March 2020. The actual lockout period may be longer.

With respect to Loan No. 15, 3000 Post Oak, the lockout period will be at least 24 payments beginning with and including the first payment date of April 1, 2020. The borrower has the option to defease the whole loan in full after the earlier to occur of (i) two years after the closing date of the securitization that includes the last note to be securitized and (ii) February 6, 2024. The assumed lockout period of 24 months is based on the expected closing date of the Benchmark 2020-B17 securitization in March 2020. The actual lockout period may be longer.
   
  With respect to Loan No. 18, Stonemont Net Lease Portfolio, the related whole loan is split between (i) a 24-month floating rate componentized loan with three one-year extension options (the “Stonemont Net Lease Portfolio Floating Rate Loan”) with a Cut-off Date principal balance of $277,450,000, and (ii) a 60-month fixed rate componentized loan (the “Stonemont Net Lease Portfolio Fixed Rate Loan”) comprised of (A) a senior fixed rate componentized loan (the “Stonemont Net Lease Portfolio Senior Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $296,270,000, $25,000,000 of which is being contributed to the Benchmark 2020-B17 trust (the “Stonemont Net Lease Portfolio Mortgage Loan”), and (B) a subordinate fixed rate componentized loan (the “Stonemont Net Lease Portfolio Subordinate Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $351,280,000. The Stonemont Net Lease Portfolio Senior Fixed Rate Loan is senior to the Stonemont Net Lease Portfolio Subordinate Fixed Rate Loan. The interest rate on the Stonemont Net Lease Portfolio Floating Rate Loan is LIBOR (subject to a floor of 1.50%) plus a spread of 2.35%. The financial information presented in the Annex A-1 reflects the Stonemont Net Lease Portfolio Senior Fixed Rate Loan and the $126.93 million Stonemont Net Lease Portfolio Floating Rate Loan, and excludes (i) the remaining $150.52 million of the Cut-off Date principal balance of the Stonemont Net Lease Portfolio Floating Rate Loan and (ii) the Stonemont Net Lease Portfolio Subordinate Fixed Rate Loan. For purposes of all calculation herein, LIBOR is assumed to be 1.677%. Each of the Stonemont Net Lease Portfolio Fixed Rate Loan and Stonemont Net Lease Portfolio Floating Rate Loan is divided into components, which have different payment priorities prior to and following an event of default under the Stonemont Net Lease Portfolio Whole Loan. Following an event of default, a portion of the Stonemont Net Lease Portfolio Floating Rate Loan (the “Stonemont Net Lease Portfolio Floating Rate Senior Component”) generally pays pro rata with the Stonemont Net Lease Portfolio Senior Fixed Rate Loan, and the remaining portion of the Stonemont Net Lease Portfolio Floating Rate Loan (the “Stonemont Net Lease Portfolio Floating Rate Subordinate Component”) generally pays pro rata with the Stonemont Net Lease Portfolio Subordinate Fixed Rate Loan. Prior to an event of default under the whole loan, all voluntary prepayments are required to be applied to repay the Stonemont Net Lease Portfolio Floating Rate Loan, prior to any application to Stonemont Net Lease Portfolio Senior Fixed Rate Loan or the Subordinate Fixed Rate Loan. With respect to the Stonemont Net Lease Portfolio mortgage loan, the calculation of the debt service coverage ratios, loan-to-value ratios and debt yields includes (i) the Stonemont Net Lease Portfolio Mortgage Loan, (ii) the other notes included in the Stonemont Net Lease Portfolio Senior Fixed Rate Loan and (iii) the Stonemont Net Lease Portfolio Floating Rate Senior Component. The lockout period with respect to the Stonemont Net Lease Portfolio Fixed Rate Loan is 25 payments beginning with and including the first payment date of February 10, 2020. The Stonemont Net Lease Portfolio Floating Rate Loan may be prepaid in whole or in part at any time subject to a spread maintenance premium prior to the payment date in August 2020. Please see “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Prepayment Protections and Certain Involuntary Prepayments” for additional information.

With respect to Loan No. 25, Alabama Hilton Portfolio, the lockout period will be at least 25 payment dates beginning with an including the first payment date of March 6, 2020. Defeasance of the full $29.0 million of the

 

A-1-27

 

 

  Alabama Hilton Whole Loan is permitted after the date that is the earlier of (i) January 24, 2023 and (ii) two years from the closing date of the securitization that includes the last note of the Alabama Hilton Whole Loan. The assumed lockout period of 25 months is based on the expected closing date of the Benchmark 2020-B17 securitization in March 2020. 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. 7, Apollo Education Group HQ Campus, historical financial information was not provided by the borrower because the lease for the sole tenant at the mortgaged property, Apollo Education Group, is NNN.

With respect to Loan No. 13, Crenshaw Plaza, the borrower was not provided any historical information prior to the purchase date of the mortgaged property due to the nature of the financing as an acquisition.

With respect to Loan No. 14, Staples Headquarters, is subject to a triple-net lease with the related sole tenant and, therefore, has no or limited operating history and/or lacks historical financial figures and information.

With respect to Loan No. 18, Stonemont Net Lease Portfolio, historical financial information was not provided by the borrower because each of the single tenant properties within the portfolio is subject to a triple-net lease.

With respect to Loan No. 23, Katie Reed Building, the borrower was not provided any historical information prior to the purchase date of 2018 due to the nature of the financing as an acquisition.

With respect to loan No. 27, River Ranch, the sponsor did not provide any historical information prior to 2018.

With respect to Loan No. 32, 725 Southern Boulevard, there is missing historical information due to a renovation that took place between 2017 and 2019.

With respect to Loan No. 33, 144 Willow Street, historical financial information was not available because the mortgaged property was recently acquired by the borrower sponsor.
   
(15) In the case of certain mortgage loans, the UW NOI ($) exceeds Most Recent NOI ($) by 10%.

With respect to Loan No. 2, Moffett Towers Buildings A, B & C, the increase from Most Recent NOI ($) to UW NOI ($) is primarily attributable to new recent leasing to Google and Comcast and includes the straight line average of contractual rent step increments over the lease term for investment grade tenants.

With respect to Loan No. 4, 650 Madison Avenue, the increase from Most Recent NOI ($) to UW NOI ($) is primarily attributable to the signing of six new leases since December 2018 as well as contractual rent steps.

With respect to Loan No. 6, 1501 Broadway, the increase from Most Recent NOI ($) to UW NOI ($) is primarily attributable to (i) an additional 3,250 square foot lease executed with Taco Bell Cantina, accounting for approximately $2.6 million in underwritten base rent and (ii) approximately $1.5 million in contractual rent steps through December 2020.

With respect to Loan No. 10, Kings Plaza, the increase from the Most Recent NOI ($) to UW NOI ($) is primarily attributable to (i) rent steps taken 12 months out until February 1, 2021 (based on the Kings Plaza whole loan’s securitization in February of 2020) and straight-lined rents for investment grade-rated tenants and (ii) projected increases in power plant revenue as this component of the property stabilizes.

With respect to Loan No. 34, The Mark, the increase from Most Recent NOI ($) to UW NOI ($) is primarily attributable to contractual rent steps and potential income from vacant units.
   
(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. 10, Kings Plaza Mortgage Loan, a portion of the mortgaged property occupied by Lowe’s is subject to a 15-year Industrial & Commercial Incentive Program (“ICIP”) tax abatement that expires in the 2025/2026 tax year. For the 2019/2020 tax year, abated taxes for the applicable land and improvements are approximately $643,391 (as opposed to unabated taxes of approximately $992,466). Please see “Description of

 

A-1-28

 

 

  the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus for additional information.

With respect to Loan No. 12, the East Village Multifamily Pool 3 Mortgage Loan, 15 of the 55 residential units are rent stabilized.

With respect to Loan No. 18.23, Stonemont Net Lease Portfolio - SKF USA, the mortgaged property is subject to two separate ground leases. The ground leases terminate in 2027 and upon termination, the applicable borrower is obligated to purchase the fee interest for $1 and certain other amounts. The ground lease was created to provide a real estate tax abatement in the form of a payment in lieu of taxes (“PILOT”) program. The PILOT program is co-terminous with the ground lease, and real estate taxes will revert to fully unabated real estate taxes when the ground lease expires. Following the purchase of the property by the ground tenant, fully unabated real estate taxes would resume. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus for additional information.

With respect to Loan No. 19, Drayton Tower, the borrower sponsor purchased the mortgaged property in 2012 and undertook a comprehensive renovation and, in connection therewith, received from the Historic Preservation Division a state tax incentive, which freezes the mortgaged property’s total market value as it relates to its tax assessment until 2021, thereby reducing the assessed property tax during the abatement period. In connection with such tax incentive, the mortgage loan is structured with a master lease between the borrower, as the master landlord, and the borrower’s affiliate, as the master tenant, which leases the units to the individual renters. Please see “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the Preliminary Prospectus for additional information.

With respect to Loan No 20, Michigan Multifamily Portfolio, 65 of 616 units at the mortgaged properties receive subsidies or vouchers.

With respect to Loan No. 23, the Katie Reed Building Mortgage Loan, 2 units out of 18 units are rent controlled.

With respect to Loan No. 29, the 2177 East 21st Street Mortgage Loan, 44 of the 45 residential units are rent stabilized.

With respect to Loan No. 32, the 725 Southern Boulevard Mortgage Loan, 56 of the 58 residential units are rent stabilized.
   
(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.
   
(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. 11, The Westin Book Cadillac, the mortgaged property consists of 453 hotel rooms and 67 condominium units. The borrower, with an 82.5% voting interest and has control of the condominium board. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information.

With respect to Loan No. 15, 3000 Post Oak, the mortgaged property includes the borrower’s leasehold interest in a certain parcel of land that is required to be used only as a private street, road or driveway, and effectively constitutes one of many direct access ways to the main portion of the mortgaged property. The related ground lease does not require any rent payments and expires on the date that is the earlier to occur of (i) September 30, 2023, and (ii) the termination of the rights of the ground lessor under that certain Easement an affiliate of the ground lessee has granted the ground lessor an easement upon a tract of land described in the Easement. Such leasehold portion does not constitute a material portion of the mortgaged property.

With respect to Loan No. 18.09, Stonemont Net Lease Portfolio – Anthem Blue Cross and Blue Shield, the mortgaged property is subject to a condominium regime. The borrower owns one of the two condominium units representing 81.23% interest, and controls the condominium board. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information.

With respect to Loan No. 19, Drayton Tower, the mortgaged property consists of 99 residential units and five retail units in a condominium with a total of 123 units. The borrower, with a 71.56% voting interest, owns 106 of the 123 units and has control of the condominium board. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information.

 

A-1-29

 

 

  With respect to Loan No. 23, Katie Reed Building Mortgage Loan, the mortgaged property is subject to a condominium regime that is controlled by 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. 34, The Mark, the mortgaged property consists of 8,526 square feet and 244 condominium units. The borrower owns 6 of 250 total units, equating to a 2.4% voting interest. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” 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. 8, Bellagio Hotel and Casino, the mortgaged property is not a flagged hotel property.

With respect to Loan No. 21, Lone Star Court, the mortgaged property is not a flagged hotel property.
   
(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.

With respect to Loan No. 6, 1501 Broadway, at origination of the mortgage loan, the borrower deposited $955,000 into an Upfront Engineering Reserve ($) in connection with installing sprinkler system as required by the mortgage loan documents. The borrower is required under the mortgage loan documents to perform additional immediate repair work, including, among other items, evaluation of the electrical systems, inspection of the elevators, and resolving open building code violations, for which the aggregate estimated cost is approximately $34,920.

With respect to Loan No. 17, Mitchellville Plaza, 3 tenants, collectively representing approximately 3.1% of the net rentable area, were delinquent in their rents at origination of the mortgage loan.

With respect to Loan No. 23, Katie Reed Building, at origination of the mortgage loan, the borrower deposited $1,718,316 into an Upfront Replacement Reserve ($) in connection with certain scheduled renovations.
   
(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 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. 5, CBM Portfolio, the Upfront Other Reserve ($) includes $99,000,000 deposited into a reserve to be used for renovation work. In addition, the borrowers shall be required to deposit into the Renovation Reserve the following annual amounts in equal monthly installments: Year 1 – $41.0 million, Year 2 – approximately $12.333 million, Year 3 – approximately $12.333 million, and Year 4 – approximately $12.333 million. In the event that the Lender’s estimate of remaining costs of the renovation work (other than any optional work that has not yet commenced and the Borrowers have elected not to commence or perform) exceeds the remaining Renovation Reserve balance, monthly deposits (in the Year 4 amount) shall continue after Year 4 until the balance in the Renovation Reserve, plus 50% of the balance then held in the FF&E Reserve, is sufficient to fund the remaining work.

With respect to Loan No. 11, Westin Book Cadillac, Marriott will be collecting an ongoing FF&E reserve (1/12 of 4% of revenues annually, initially estimated to be $129,128 per month); however, such FF&E reserve has been conditionally waived by the lender so long as, among other things, the property manager continues to collect ongoing reserve deposits under the management agreement for the costs of FF&E. In addition to this, Marriott is holding an FF&E balance of $1,814,809 (an additional reserve transfer from the prior debt). In connection with the planned renovation, Marriott has also agreed to contribute $1,500,000. Existing loan reserves include approximately $12.4 million of existing reserve accounts associated with the prior debt on The Westin Book Cadillac property.

With respect to Loan No. 18, Stonemont Net Lease Portfolio, to the extent any Rollover Reserve True Up Amount (as defined in the loan documents) is outstanding, the borrowers are required to deposit 1/6 of the Rollover

 

A-1-30

 

 

  Reserve True Up Amount, provided that any outstanding Rollover Reserve True Up Amount as of the sixth payment date after the first existence of a Rollover Reserve True Up Amount is required to be promptly deposited into the Rollover Reserve Account, which amounts is required to be deposited with and held by the lender for tenant improvement and leasing commission obligations incurred following the date hereof. “Rollover Reserve True Up Amount” means, with respect to any individual tenant for which any of the following conditions ((a) is not subject to a lease, (b) is not investment grade and has “gone dark” or sublet a majority of its demised space, (c) has exercised its termination right under its lease with a termination date occurring prior to two years beyond January 10, 2025, or (d) is subject to a bankruptcy or similar proceeding (each of the foregoing conditions, a “Rollover Reserve Deposit Conditions”)) would have been satisfied earlier than the calendar quarter in which the Rollover Reserve Deposit Conditions were deemed to be satisfied by the lender if the quarterly reports required under the mortgage loan documents were delivered on a monthly, rather than quarterly basis, an amount equal to (a) the product of (i) $1.20 per square foot and (ii) the aggregate square footage of the demised premises leased by such tenant and (b) a quotient, (i) the numerator of which is the number of months between the date on which the Rollover Reserve Deposit Conditions should have applied had the lender been immediately aware that such conditions were satisfied and the date on which the lender actually became aware that the Rollover Reserve Deposit Conditions were satisfied based on the delivery of the quarterly reporting required pursuant under the mortgage loan documents and (ii) the denominator of which is 12.

With respect to Loan No. 25, Alabama Hilton Portfolio, There will be on going replacement reserve being collected at 2% of gross revenues, which is estimated to be $35,401 a month.
   
(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.
   
(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. 1, Murphy Crossing, the 2nd Largest Tenant, Elo Touch Solutions, subleases 100% of its 74,824 square feet space to SonicWall, Inc., representing 20.6% of net rentable area. The 3rd Largest Tenant, Bayer Healthcare, subleases 100% of its 72,580 square feet to AeroHive Networks Incorporated. The parent company of AeroHive Networks and the borrower have agreed to terms via a letter of intent with the tenant Risk Management Solutions, Inc. to sublease 100% of the Bayer Healthcare space, representing 20.0% of the net rentable area of the Murphy Crossing mortgaged property.

With respect to Loan No. 3, 1633 Broadway, the Largest Tenant, Allianz Asset Management of America L.P., subleases 20,600 square feet of suite 4600 (totaling 54,118 square feet) to Triumph Hospitality at a base rent of $46.80 per square foot through December 30, 2030. Triumph Hospitality further subleases 3,000 square feet of suite 4600 to Stein Adler Dabah & Zelkowitz at a base rent of $41.33 per square foot through July 31, 2022. Underwritten base rent is based on the contractual rent under the prime lease. The 2nd Largest Tenant, WMG Acquisition Corp, subleases 3,815 square feet of suite 0400 (totaling 36,854 square feet) to Cooper Investment Partners LLC at a base rent of $58.37 per square foot on a month-to-month basis. Underwritten base rent is based on the contractual rent under the prime lease. The 5th Largest Tenant, Kasowitz Benson Torres, subleases a collective 32,487 square feet of Suite 2200 (totaling 50,718 square feet) to three tenants. Delcath Systems, Inc. subleases 6,877 square feet and pays a rent of $68.50 per square foot through February 28, 2021; Avalonbay Communities subleases 12,145 square feet through October 31, 2026 and pays a current rent of $74.00 per square foot; Cresa New York subleases 13,195 square feet and pays a rent of $65.00 per square foot through April 30, 2021. Underwritten base rent is based on the contractual rent under the prime lease.

With respect to Loan No. 6, 1501 Broadway, the 2nd Largest Tenant, Tremor Video has subleased 41,308 square feet of space to Mergermarket (U.S.) LLP on a coterminous basis currently at $55.22 per square foot beginning in late 2018 and 10,178 square feet to Office Resources Inc. on a month to month basis at $57.00 per square foot beginning in 2016.

With respect to Loan No. 9, 3500 Lacey, the Largest Tenant, HAVI Global Solutions, has subleased (a) 17,696 sq. ft. to Hearthside Food Solutions at a base rent of $23.40 PSF and (b) 22,132 sq. ft. to Donnelley Financial, LLC at a base rent of $22.20 PSF. Both subleases are coterminous with the underlying lease to HAVI Global Solutions, which expires in April 2025.

With respect to Loan No. 15, 3000 Post Oak, the Largest Tenant, Bechtel Oil, Gas and Chemicals, Inc., subleases 1,447 square feet to Chevron Federal Credit Union.

 

A-1-31

 

 

  With respect to Loan No. 15, 3000 Post Oak, in certain instances, the tenant has entered into one or more subleases for a de minimis portion of its total leased space or leased a portion of its space to an affiliate. In each such case, the applicable tenant, as presented herein, remains fully responsible in all material respects for the contractual lease terms.

With respect to Loan No. 31, 8-44 Brighton 11th Street, the Largest Tenant, Brighton 11 Realty LLC, subleases 14,713 square feet to four subtenants: Dental Lab, Circle of Friends, Gem Pharmacy, and Wow Café and Grill.
   
(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. 6, 1501 Broadway, the Largest Tenant, Hardesty & Hanover, leases 52,634 square feet, of which (i) 34,391 square feet is leased for $46.15 per square foot, (ii) 17,656 square feet Is leased for $46.09 per square foot and (iii) 317 square feet is leased with no underwritten base rent.

With respect to Loan No. 6, 1501 Broadway, the 3rd Largest Tenant, Hard Rock Café, leases 47,256 square feet, of which 46,756 square feet is leased for $158.73 per square foot expiring in January 2036 and 500 square feet is leased with no underwritten base rent expiring in December 2050.

With respect to Loan No. 18, Stonemont Net Lease Portfolio, the Motorola Solutions mortgaged property consists of two separate structures (1303 East Algonquin Road and 1299 East Algonquin Road), each leased to Motorola Solutions pursuant to a separate lease. The 1303 East Algonquin Road building is comprised of 345,000 square feet with a lease expiration date in May 2030 and is classified as a Class A property. The 1299 East Algonquin Road building is comprised of 172,000 square feet with a lease expiration date in May 2029 and is classified as a Class B property. Each lease contains four five-year extension options. Additionally, the two structures were separately appraised for $73,100,000 and $35,100,000, respectively. The two structures are presented on an aggregate basis for all relevant characteristics, given each individual structure cannot be released separately from the lien of the mortgage loan. Per the loan documents, the Cut-off Date Allocated Mortgage Loan Balance amount attributable to the two structures is $87,967,000.
   
(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. 3, 1633 Broadway, the 4th Largest Tenant, Morgan Stanley & Co, representing approximately 10.2% of net rentable area, has the option to terminate its lease as to all or any portion (but not less than one full floor) of its space at any time after April 1, 2027, upon 18 months’ notice and payment of a termination fee. The 5th Largest Tenant, Kasowitz Benson Torres, representing approximately 7.9% of the net rentable commercial area, has the right to terminate its lease as to all or a portion of one full floor of the premises located on the uppermost or lowermost floor (provided that the terminated space must be in a commercially reasonable configuration) effective as of March 31, 2024, by providing notice by March 31, 2023 and payment of a termination fee.

With respect to Loan No. 4, 650 Madison Avenue, the 2nd Largest Tenant, Memorial Sloan Kettering Cancer Center, at the 650 Madison mortgaged property has (i) the one-time option to terminate its lease on any date between July 1, 2020, and June 30, 2022, so long as the tenant gives 18 months’ notice and (ii) the right to go dark at any time.

With respect to Loan No. 9, 3500 Lacey, the Largest Tenant, HAVI Global Solutions, has a one-time right to terminate its lease effective as of August 2022 with no less than 12 months’ prior notice and the payment of an estimated termination fee of $5,236,299. The 2nd Largest Tenant, Glanbia, has a one-time right to terminate its lease effective as of February 2026 with no less than six months’ prior notice and the payment of an estimated termination fee of $4,101,067. The 3rd Largest Tenant, Invesco, has a one-time right to terminate its lease effective as of May 2021 with no less than 12 months’ prior notice and the payment of an estimated termination fee of $3,789,544. The 5th Largest Tenant, CompTIA, has a one-time right to terminate its lease effective as of December 2026 with no less than 12 months’ prior notice and the payment of an estimated termination fee of $971,316.

With respect to Loan No. 10, Kings Plaza, the 2nd Largest Tenant, Primark, has the right to terminate its lease on July 7, 2028 with 12 months’ notice provided that, as of the termination date, (i) the tenant is Primark US Corp., or

 

A-1-32

 

 

  a Primark successor, and (ii) the tenant is not in default of its lease beyond any applicable notice and cure period; however, such termination option will be automatically terminated and of no force or effect if either (a) another Primark store opens for business within a certain radius of the mortgaged property, or (b) the tenant or any of its affiliates own, operate, otherwise become financially interested in any other Primark store or any other store branded under the Primark name within the radius.
   
  With respect to Loan No. 10, Kings Plaza, the 5th Largest Tenant, Best Buy, is currently in negotiations with the borrower for an early termination of its related lease with respect to its entire demised premises (the “Best Buy Space”). The mortgage loan documents permit the borrower to enter into (i) a termination of the Best Buy lease, (ii) a modification of the Best Buy lease which results in the rent payable by Best Buy being less than an amount equal to 105% of the amount of the rent in effect as of the origination date, or (iii) a modification of the Best Buy lease which shortens the related term to a date expiring prior to January 31, 2032; provided, among other conditions, the borrower enters into a master lease with the related guarantor requiring such guarantor to pay an amount equal to (i) 105% of the amount of rent to which the borrower would otherwise be entitled pursuant to the Best Buy lease in effect as of the origination date, minus (ii) the sum of (x) the amount of rent actually received by the borrower from tenants under any replacement lease, plus (y) the amount of rent actually received by the borrower from Best Buy under the terms of the Best Buy lease. In connection with any redevelopment of the Best Buy Space, the mortgage loan documents require the borrower to, among other things, deliver a completion guaranty to the lender.

With respect to Loan No. 17, Mitchellville Plaza, the Largest Tenant, Weis Markets, Inc., at the Mitchellville Plaza mortgaged property has (i) the right to terminate its lease if the landlord violates any use restrictions or radius restrictions and (ii) the right to go dark at any time. The 5th Largest Tenant, McDonald’s (ground lease), at the Mitchellville Plaza mortgaged property has the right to terminate its lease at any time after five years from the rent commencement date by serving written notice to the landlord and paying the sum of the current year’s rent, effective 6 months after notice.

With respect to Loan No. 29, 2177 East 21st Street, the Largest Tenant, Perlina Jewelry, at the 2177 East 21st Street mortgaged property has the right to terminate its lease at any time without termination fee so long as the tenant gives 6 months’ notice. The 4th Largest Tenant, Stina Corp., at the 2177 East 21st Street Mortgaged Property has the right to terminate its lease any time on or after June 30, 2021, without termination fee so long as the tenant gives 6 months’ notice. The 5th Largest Tenant, York Sing Chan, at the 2177 East 21st Street mortgaged property has the right to terminate its lease any time on or prior to April 30, 2021, without termination fee so long as the tenant gives 9 months’ notice.

With respect to Loan No. 30, Walgreens Nyack, NY, the sole tenant, Walgreens, at the mortgaged property has (i) the right to terminate its lease effective as of the last day of the 300th full calendar month of the term and every 5 years thereafter with 12 months prior notice and (ii) the right to go dark at any time.
   
(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 Nos. 3 and 6, 1633 Broadway and 1501 Broadway, in each case, the related mortgage loan does not have a separate Principal / Carveout Guarantor, and each of the related borrowers is the only indemnitor under the related environmental indemnity agreement. Please see “Description of the Mortgage Pool—Non-Recourse Carveout Limitations” for additional information.

With respect to Loan No. 8, Bellagio Hotel and Casino, the aggregate liability of the Principal / Carveout Guarantor with respect to the full recourse carveouts is capped at 10% of the principal balance of the whole loan outstanding at the time of the occurrence of such event, plus any and all reasonable third-party costs actually incurred by the lender and/or any administrative agent (including reasonable attorneys’ fees and costs reasonably incurred) in connection with the collection of amounts due.

With respect to Loan No. 15, 3000 Post Oak, under the limited liability company agreement (the “LOPO 2 LLC Agreement”) of LOPO 2 LLC, which indirectly owns 100% of the borrower (“LOPO 2”), between Norman Bobrow and FG US Holdings 2, LLC, as consideration for executing and delivering the guaranty for the 3000 Post Oak Whole Loan (the “Guaranty”), Norman Bobrow is required to be paid by LOPO 2, as an operating expense of LOPO 2, a fee of $350,000 per annum, payable in monthly installments equal to $29,166.67, for so long as, among other conditions: (i) Norman Bobrow remains a member of LOPO 2, and/or (ii) unless Norman Bobrow

 

A-1-33

 

 

  has been removed as a member of LOPO 2 for cause under the LOPO 2 LLC Agreement, the Guaranty remains in effect.
   
(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.

With respect to Loan No. 19, Drayton Tower, the mortgage loan documents require a soft lockbox for residential tenants and a hard lockbox for retail tenants.
   
(28) With respect to Loan No. 6, 1501 Broadway, the whole loan is initially being serviced under the Benchmark 2020-IG1 pooling and servicing agreement until such time the controlling note has been securitized, at which point such whole loan will be serviced under the pooling and servicing agreement related to such securitization. JPMCB holds the controlling pari passu companion loan and is entitled to exercise control rights until the securitization of such controlling pari passu companion loan.

With respect to Loan Nos. 15 and 25, 3000 Post Oak and Alabama Hilton Portfolio, 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 lead servicing companion loan is securitized, it is anticipated that the whole loan will be serviced under and by the master servicer and special servicer designated in the 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, Murphy Crossing the borrower is permitted under the Murphy Crossing mortgage loan documents to incur additional mezzanine financing.

With respect to Loan No. 9, 3500 Lacey, MEPT 3500 Lacey Road, LLC (the “3500 Lacey PE Member”), a core, open-end private equity real estate fund advised by BentallGreenOak, which owned the 3500 Lacey Property since 2003 and sold it to the borrower, is a member of the sole member of the borrower (the “3500 Lacey JV”). 3500 Lacey PE Member has made a preferred equity contribution in the amount of $33,000,000 to 3500 Lacey JV. Under the related limited liability company agreement (the “3500 Lacey LLC Agreement”) between the 3500 Lacey PE Member and the 3500 Lacey JV’s managing member, which is managed by Kore Investments LLC, the sole managing member owned by the non-recourse carveout guarantor of the 3500 Lacey Whole Loan (the “3500 Lacey Managing Member”), the 3500 Lacey PE Member is entitled to: (a) a quarterly preferred return payment from the net cash flow from operation of the 3500 Lacey Property (after payment of all operating expenses of the 3500 Lacey JV and of the 3500 Lacey Property) in an amount equal to 10.0% per annum, calculated on 3500 PE Member’s unreturned capital contributions, for the first 36 months from the effective date of the 3500 Lacey LLC Agreement and 12.0% per annum thereafter, calculated on 3500 PE Member’s unreturned capital contributions (the “Preferred Return”); and (b) in the event of any sale, disposition, financing, refinancing, casualty or condemnation with respect to the 3500 Lacey Property (each such event, a “3500 Lacey Capital Event”), the net proceeds resulting from such 3500 Lacey Capital Event (after payment of all expenses related to the capital event) in an amount equal to any unpaid Preferred Return and the amount of unreturned Preferred Equity Contribution. Except as described above, 3500 Lacey PE Member is not entitled to the return of any of its capital contributions or the Preferred Return, and any unrepaid capital contributions or Preferred Return will not be a liability of 3500 Lacey JV.  Please see “Description of the Mortgage Pool – Additional Indebtedness – Preferred Equity” in the Prospectus for additional information.
   
  With respect to Loan No. 10, Kings Plaza, the mortgage loan documents permit the pledge by The Macerich Company, Macerich Partnership, L.P., 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 $2 billion and, except with respect to pension advisory firm or similar fiduciary, capital/ statutory surplus, shareholder equity or net worth in excess of $1 billion) (a “QREI”) as part of a credit facility upon certain conditions, including (i) no event of default has occurred and is continuing; (ii) the value of the mortgaged property constitutes no more than 15% of the value of all assets securing such credit facility and (iii) neither the granting of the pledge nor exercise of any remedies will result in a change of the manager unless the replacement manager is a qualified manager (generally, any of certain specified national property management firms or a reputable and experienced management organization having at least seven years’ experience in managing at least seven regional malls,

 

A-1-34

 

 

  other than the mortgaged property, of not less than 400,000 square feet (inclusive of anchor space) with at least one anchor store and totaling at least 5,000,000 square feet (including owned or leased anchor stores) of gross leasable area, which is not the subject of a bankruptcy or similar insolvency proceeding.

With respect to Loan No. 10, Kings Plaza, the borrowers are permitted to incur a “Property-Assessed Clean Energy loan” (the “PACE Loan”), for an amount not to exceed $10,000,000, provided that such PACE Loan is (i) incurred for improvements to the mortgaged property for the purpose of increasing energy efficiency, increasing use of renewable energy sources, resource conservation, or a combination of the foregoing, (ii) repaid through multi-year tax assessments against the mortgaged property, and (iii) on terms and conditions reasonably acceptable to the lender, which may include, at the lender’s sole discretion, the delivery of a rating agency confirmation.

With respect to Loan No. 22, 25 Jay Street, the related borrower is permitted under the 25 Jay Street Mortgage loan documents to incur additional mezzanine financing.

 

A-1-35