FWP 1 n2234-x7_anxa1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226123-09
     

Free Writing Prospectus dated June 16, 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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.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
  1 LCM 530 Broadway 530-538 Broadway and 85-87 Spring Street New York NY 10012 New York 1 Mixed Use Office/Retail 1901 2011
  2 LCM LA County Office Portfolio Various Various CA Various Los Angeles 5 Office Suburban Various Various
  2.01 LCM 29903 Agoura Road 29903 Agoura Road Agoura Hills CA 91301 Los Angeles 1 Office Suburban 1981 2005
  2.02 LCM 29899 Agoura Road 29899 Agoura Road Agoura Hills CA 91301 Los Angeles 1 Office Suburban 2008  
  2.03 LCM 5230 Las Virgenes Road 5230 Las Virgenes Road Calabasas CA 91302 Los Angeles 1 Office Suburban 1997  
  2.04 LCM 5855 Topanga Canyon Boulevard 5855 Topanga Canyon Boulevard Woodland Hills CA 91367 Los Angeles 1 Office Suburban 1981  
  2.05 LCM 29901 Agoura Road 29901 Agoura Road Agoura Hills CA 91301 Los Angeles 1 Office Suburban 1979  
  3 JPMCB Chase Center Tower I 1655 3rd Street San Francisco CA 94158 San Francisco 1 Office CBD 2019  
  4 JPMCB Chase Center Tower II 1725 3rd Street San Francisco CA 94158 San Francisco 1 Office CBD 2019  
  5 JPMCB/GACC/GSMC 1633 Broadway 1633 Broadway New York NY 10019 New York 1 Office CBD 1972 2013
  6 LCM 12555 & 12655 Jefferson Various Los Angeles CA 90066 Los Angeles 2 Office CBD 1985 Various
  6.01 LCM 12655 Jefferson 12655 West Jefferson Boulevard Los Angeles CA 90066 Los Angeles 1 Office CBD 1985 2015-2016
  6.02 LCM 12555 Jefferson 12555 West Jefferson Boulevard Los Angeles CA 90066 Los Angeles 1 Office CBD 1985 2016-2017
  7 GACC 675 Creekside Way 675 Creekside Way Campbell CA 95008 Santa Clara 1 Office Suburban 2016  
  8 LCM Hampton Roads Office Portfolio Various Various VA Various Various 22 Office Suburban Various  
  8.01 LCM 510 Independence Parkway 510 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 1999  
  8.02 LCM 676 Independence Parkway 676 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2008  
  8.03 LCM 700 Independence Parkway 700 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2001  
  8.04 LCM 1309 Executive Boulevard 1309 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2001  
  8.05 LCM 1317 Executive Boulevard 1317 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2007  
  8.06 LCM 200 Golden Oak Court 200 Golden Oak Court Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban 1988  
  8.07 LCM 1301 Executive Boulevard 1301 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2006  
  8.08 LCM 505 Independence Parkway 505 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2000  
  8.09 LCM 1313 Executive Boulevard 1313 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2002  
  8.10 LCM 208 Golden Oak Court 208 Golden Oak Court Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban 1989  
  8.11 LCM 1305 Executive Boulevard 1305 Executive Boulevard Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2002  
  8.12 LCM 500 Independence Parkway 500 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2001  
  8.13 LCM 501 Independence Parkway 501 Independence Parkway Chesapeake VA 23320 Chesapeake City 1 Office Suburban 2000  
  8.14 LCM 1 Enterprise Parkway 1 Enterprise Parkway Hampton VA 23666 Hampton City 1 Office Suburban 1987  
  8.15 LCM 1457 Miller Store Road 1457 Miller Store Road Virginia Beach VA 23455 Virginia Beach City 1 Office Suburban 1988  
  8.16 LCM 2809 South Lynnhaven Road 2809 South Lynnhaven Road Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban 1987  
  8.17 LCM 22 Enterprise Parkway 22 Enterprise Parkway Hampton VA 23666 Hampton City 1 Office Suburban 1990  
  8.18 LCM 521 Butler Farm Road 521 Butler Farm Road Hampton VA 23666 Hampton City 1 Office Suburban 1989  
  8.19 LCM 21 Enterprise Parkway 21 Enterprise Parkway Hampton VA 23666 Hampton City 1 Office Suburban 1998  
  8.20 LCM 484 Viking Drive 484 Viking Drive Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban 1987  
  8.21 LCM 629 Phoenix Drive 629 Phoenix Drive Virginia Beach VA 23452 Virginia Beach City 1 Office Suburban 1996  
  8.22 LCM 5 Manhattan Square 5 Manhattan Square Hampton VA 23666 Hampton City 1 Office Suburban 1999  
  9 GSMC 711 Fifth Avenue 711 5th Avenue New York NY 10022 New York 1 Mixed Use Office/Retail 1927 2013-2019
  10 GACC BX Industrial Portfolio Various Various Various Various Various 68 Various Various Various Various
  10.01 GACC Bridgewater Center 1 1120 US Highway 22 Bridgewater NJ 08807 Somerset 1 Industrial Warehouse/Storage 1951 1994
  10.02 GACC 401 E Laraway Rd 401 East Laraway Road Joliet IL 60433 Will 1 Industrial Warehouse/Distribution 2005  
  10.03 GACC Rochelle 1 501 South Steward Road Rochelle IL 61068 Ogle 1 Industrial Warehouse/Distribution 2005  
  10.04 GACC 350A Salem Church Rd 350A Salem Church Road Mechanicsburg    PA 17050 Cumberland 1 Industrial Warehouse/Distribution 1990  
  10.05 GACC Romeoville Bldg 1 208-214 South Pinnacle Drive Romeoville IL 60446 Will 1 Industrial Warehouse/Distribution 2016  
  10.06 GACC 251 E Laraway Rd 251 East Laraway Road Joliet IL 60433 Will 1 Industrial Warehouse/Distribution 2005  
  10.07 GACC 7940 Kentucky 7940 Kentucky Drive Florence KY 41042 Boone 1 Industrial Flex 1992  
  10.08 GACC Mountain Top Distribution Center 2 1 Philips Drive Mountain Top PA 18707 Luzerne 1 Industrial Warehouse/Distribution 1992  
  10.09 GACC Enterprise Parkway 2000 Enterprise Parkway Hampton VA 23666 Hampton City 1 Industrial Flex 1996  
  10.10 GACC Cavalier I 1400 Cavalier Boulevard Chesapeake VA 23323 Chesapeake City 1 Industrial Warehouse/Distribution 1969  
  10.11 GACC 1910 International 1910 International Way Hebron KY 41048 Boone 1 Industrial Warehouse/Distribution 1990 2004
  10.12 GACC Glen Dale 7100 Holladay Tyler Road Glen Dale MD 20769 Prince George’s 1 Industrial Warehouse/Distribution 1968  
  10.13 GACC Romeoville Bldg 2 208-214 South Pinnacle Drive Romeoville IL 60446 Will 1 Industrial Warehouse/Distribution 2016  
  10.14 GACC Enterprise Distribution Center 1 10550 Toebben Drive Independence KY 41051 Boone 1 Industrial Warehouse/Distribution 2005  
  10.15 GACC 2270 Woodale 2270-2280 Woodale Drive Mounds View MN 55112 Ramsey 1 Industrial Warehouse 1990  
  10.16 GACC 2950 Lexington Ave South 2950 Lexington Avenue South Eagan MN 55121 Dakota 1 Industrial Warehouse/Storage 1979  
  10.17 GACC Rivers Bend Center 1B 801 Liberty Way Chester VA 23836 Chesterfield 1 Industrial Warehouse/Distribution 1998  
  10.18 GACC DFW Logistics Center (Bldg 4) 2701 Esters Boulevard Dallas TX 75261 Dallas 1 Industrial Warehouse/Distribution 2018  
  10.19 GACC Rivers Bend Center 1C 12730 Kingston Avenue Chester VA 23836 Chesterfield 1 Industrial Flex 2001  
  10.20 GACC Territorial 3 Territorial Court Bolingbrook IL 60440 Will 1 Industrial Manufacturing 2001  
  10.21 GACC Diamond Hill 2 1920 Campostella Road Chesapeake VA 23324 Chesapeake City 1 Industrial Warehouse/Distribution 1997  
  10.22 GACC Rivers Bend Center 2A 500 HP Way Chester VA 23836 Chesterfield 1 Industrial Warehouse/Distribution 1997  
  10.23 GACC Rivers Bend Center 1A 701 Liberty Way Chester VA 23836 Chesterfield 1 Industrial Flex 1998  
  10.24 GACC Diamond Hill 3 1960 Diamond Hill Road Chesapeake VA 23324 Chesapeake City 1 Industrial Warehouse/Distribution 1974  
  10.25 GACC Whippany Business Center 1 One Apollo Drive Whippany NJ 07981 Morris 1 Industrial Warehouse 1975 1985
  10.26 GACC The Colony Land NWQ of Memorial Drive and Main Street The Colony TX 75056 Denton 1 Other Leased Fee NAP  
  10.27 GACC Shawnee Distribution Center 1 8515 Hedge Lane Terrace Shawnee KS 66227 Johnson 1 Industrial Warehouse/Distribution 2003  
  10.28 GACC Rivers Bend Center 2B 600 HP Way Chester VA 23836 Chesterfield 1 Industrial Warehouse/Distribution 1997  
  10.29 GACC 7930 Kentucky 7930 Kentucky Drive Florence KY 41042 Boone 1 Industrial Warehouse/Distribution 1999  
  10.30 GACC Dues Dr Distribution Center 1 4225 Dues Drive West Chester OH 45246 Butler 1 Industrial Warehouse/Distribution 1972  
  10.31 GACC Gibraltar 455 Gibraltar Drive Bolingbrook IL 60440 Will 1 Industrial Manufacturing 2002  
  10.32 GACC Diamond Hill 1 1910 Campostella Road Chesapeake VA 23324 Chesapeake City 1 Industrial Warehouse/Distribution 1980  
  10.33 GACC DFW Logistics Center (Bldg 3) 2650 Esters Boulevard Dallas TX 75261 Dallas 1 Industrial Warehouse/Distribution 2018  
  10.34 GACC Elk Grove Distribution Center 1 1325 Pratt Boulevard Elk Grove Village IL 60007 Cook 1 Industrial Warehouse/Distribution 1970 2018
  10.35 GACC 1000 Lucas Way 1000 Lucas Way Hampton VA 23666 Hampton City 1 Industrial Warehouse/Distribution 1992  
  10.36 GACC Lakeview 100-130 Lakeview Parkway Vernon Hills IL 60061 Lake 1 Industrial Warehouse/Distribution 1998 2015
  10.37 GACC DFW Logistics Center (Bldg 5) 750 Royal Lane Dallas TX 75261 Dallas 1 Industrial Warehouse/Distribution 2017  
  10.38 GACC 9756 International 9756 International Boulevard West Chester OH 45246 Butler 1 Industrial Warehouse/Distribution 1990  
  10.39 GACC 350B Salem Church Rd 350B Salem Church Road Mechanicsburg    PA 17050 Cumberland 1 Industrial Warehouse/Distribution 1990  
  10.40 GACC 6105 Trenton Ln 6105 Trenton Lane North Plymouth MN 55442 Hennepin 1 Industrial Warehouse/Distribution 1994  
  10.41 GACC 300 Salem Church Rd 300 Salem Church Road Mechanicsburg    PA 17050 Cumberland 1 Industrial Warehouse/Distribution 1991  
  10.42 GACC Tower 161 Tower Drive Burr Ridge IL 60527 Cook 1 Industrial Manufacturing 1982  
  10.43 GACC 1940 Fernbrook Ln 1940 Fernbrook Lane North Plymouth MN 55447 Hennepin 1 Industrial Flex 1974  
  10.44 GACC Production Distribution Center 1 100 Production Drive Harrison OH 45030 Hamilton 1 Industrial Warehouse/Distribution 1965  
  10.45 GACC Culpeper 13129 Airpark Drive Elkwood VA 22718 Culpeper 1 Industrial Warehouse/Distribution 1990  
  10.46 GACC Fairfield Distribution Center 1 375 Northpointe Drive Fairfield OH 45014 Butler 1 Industrial Warehouse/Distribution 1989  
  10.47 GACC Cavalier II 3732 Cook Boulevard Chesapeake VA 23323 Chesapeake City 1 Industrial Warehouse/Distribution 2007  
  10.48 GACC World Park II 10083-10095 International Boulevard West Chester OH 45246 Butler 1 Industrial Warehouse/Distribution 1981  
  10.49 GACC Diamond Hill 4 2115 Portlock Road Chesapeake VA 23324 Chesapeake City 1 Industrial Warehouse/Distribution 2000  
  10.50 GACC 2290-2298 Woodale 2290-2298 Woodale Drive Mounds View MN 55112 Ramsey 1 Industrial Flex 1992  
  

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
  10.51 GACC 514 Butler Rd 514 Butler Farm Road Hampton VA 23666 Hampton City 1 Office Suburban 1992  
  10.52 GACC Northridge II 10446-10456 Lakeridge Parkway Ashland VA 23005 Hanover 1 Industrial Flex 1998  
  10.53 GACC 2222 Woodale 2222 Woodale Drive Mounds View MN 55112 Ramsey 1 Industrial Flex 1989  
  10.54 GACC Northridge I 10430-10444 Lakeridge Parkway Ashland VA 23005 Hanover 1 Industrial Flex 1991  
  10.55 GACC Romeoville Distribution Center 1 815 Forestwood Drive Romeoville IL 60446 Will 1 Industrial Manufacturing 1993  
  10.56 GACC 1825 Airport Exchange 1825 Airport Exchange Boulevard Erlanger KY 41018 Kenton 1 Industrial Flex 1997  
  10.57 GACC 7453 Empire - Bldg C 7453 Empire Drive C Florence KY 41042 Boone 1 Industrial Warehouse/Distribution 1994  
  10.58 GACC Rivers Bend Center 1D 13001 Kingston Avenue Chester VA 23836 Chesterfield 1 Industrial Flex 1997  
  10.59 GACC Heathrow 616 Heathrow Drive Lincolnshire IL 60069 Lake 1 Industrial R&D/Flex 1988 Various
  10.60 GACC 2240-2250 Woodale 2240-2250 Woodale Drive Mounds View MN 55112 Ramsey 1 Industrial Flex 1992  
  10.61 GACC 273 Industrial Way 273 Industrial Way Benicia CA 94510 Solano 1 Other Leased Fee NAP  
  10.62 GACC 7453 Empire - Bldg B 7453 Empire Drive Building B Florence KY 41042 Boone 1 Industrial Warehouse/Distribution 1993  
  10.63 GACC 7453 Empire - Bldg A 7453 Empire Drive Building A Florence KY 41042 Boone 1 Industrial Warehouse/Distribution 1993  
  10.64 GACC Rivers Bend Center - Land 800 HP Way, 501 & 531 HP Way, 12900 Kingston Avenue, 413, 429, 513, 519, 601 & 620 Meadowville Road Chester VA 23836 Chesterfield 1 Other Leased Fee NAP  
  10.65 GACC Production Distribution Center 1B 100b Production Drive Harrison OH 45030 Hamilton 1 Industrial Warehouse/Distribution 1998  
  10.66 GACC Bridgewater Center 2 1120 US Highway 22 Bridgewater NJ 08807 Somerset 1 Industrial Warehouse/Storage 1954 1994
  10.67 GACC Laraway Land 1 251 East Laraway Road Joliet IL 60433 Will 1 Other Leased Fee NAP  
  10.68 GACC Laraway Land 2 401 East Laraway Road Joliet IL 60433 Will 1 Other Leased Fee NAP  
  11 LCM Whitehall III & V 3545 Whitehall Park Drive and 3600 Arco Corporate Drive Charlotte NC 28273 Mecklenburg 1 Office Suburban 2006-2007  
  12 JPMCB Frick Building 437 Grant Street Pittsburgh PA 15219 Allegheny 1 Office CBD 1902  
  13 LCM Peace Coliseum 799 West Coliseum Way Midvale UT 84047 Salt Lake 1 Office Suburban 2015  
  14 LCM Los Angeles Leased Fee Portfolio Various Los Angeles CA Various Los Angeles 8 Other Leased Fee N/A  
  14.01 LCM 5901 West Century Boulevard 5901 West Century Boulevard Los Angeles CA 90036 Los Angeles 1 Other Leased Fee N/A  
  14.02 LCM 5959 West Century Boulevard 5959 West Century Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A  
  14.03 LCM 6151 West Century Boulevard 6151 West Century Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A  
  14.04 LCM 5933 West Century Boulevard 5933 West Century Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A  
  14.05 LCM 5940 West 98th Street 5940 West 98th Street Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A  
  14.06 LCM 9801 Airport Boulevard 9801 Airport Boulevard Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A  
  14.07 LCM 6144 West 98th Street 6144 West 98th Street Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A  
  14.08 LCM 5960 West 98th Street 5960 West 98th Street Los Angeles CA 90045 Los Angeles 1 Other Leased Fee N/A  
  15 JPMCB 1340 Concord 1340 Concord Terrace Sunrise FL 33323 Broward 1 Office Suburban 1998  
  16 LCM 1333 Main Street 1333 Main Street, 1301 Assembly Street and 1314-1318 Assembly Street Columbia SC 29201 Richland 1 Mixed Use Office/Retail 1983 1998-2015
  17 GSMC City National Plaza 515-555 South Flower Street Los Angeles CA 90071 Los Angeles 1 Office CBD 1971 2018
  18 GSMC Moffett Towers Buildings A, B & C Various Sunnyvale CA 94089 Santa Clara 3 Office Suburban 2008  
  18.01 GSMC Moffett Towers Building B 1020 Enterprise Way Sunnyvale CA 94089 Santa Clara 1 Office Suburban 2008  
  18.02 GSMC Moffett Towers Building C 1050 Enterprise Way Sunnyvale CA 94089 Santa Clara 1 Office Suburban 2008  
  18.03 GSMC Moffett Towers Building A 1000 Enterprise Way Sunnyvale CA 94089 Santa Clara 1 Office Suburban 2008  
  19 GACC Roscoe Office 14500 Roscoe Boulevard Panorama City CA 91402 Los Angeles 1 Office Suburban 1981  
  20 LCM Lava Ridge Business Center 3000-3010 Lava Ridge Court Roseville CA 95661 Placer 1 Office Suburban 1999 2018
  21 GSMC PCI Pharma Portfolio Various Various Various Various Various 5 Various Various Various Various
  21.01 GSMC 3001 Red Lion Road 3001 Red Lion Road Philadelphia PA 19114 Philadelphia 1 Industrial R&D/Flex 1954 2002
  21.02 GSMC 4536 & 4545 Assembly Drive 4536 & 4545 Assembly Drive Rockford IL 61109 Winnebago 1 Industrial Warehouse/Distribution 1989 2003, 2005, 2012, 2018
  21.03 GSMC 6166 Nancy Ridge Drive 6166 Nancy Ridge Drive San Diego CA 92121 San Diego 1 Office Suburban Flex 1996 2016
  21.04 GSMC 6146 Nancy Ridge Drive 6146 Nancy Ridge Drive San Diego CA 92121 San Diego 1 Office Suburban Flex 1987 2017
  21.05 GSMC 1635 & 1639 New Milford School Road 1635 & 1639 New Milford School Road Rockford IL 61109 Winnebago 1 Industrial Warehouse 1996 2001
  22 JPMCB The Oliver 11955 West Washington Boulevard Los Angeles CA 90066 Los Angeles 1 Mixed Use Multifamily/Retail 2016  
  23 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
  24 LCM SHP Building IV 3145 Saint Rose Parkway Henderson NV 89052 Clark 1 Office Suburban 2018  
  25 GACC GIP REIT Portfolio Various Various Various Various Various 3 Various Various Various  
  25.01 GACC 15091 Alabama Highway 20 15091 Alabama Highway 20 Madison AL 35756 Limestone 1 Industrial Manufacturing 2003  
  25.02 GACC 1300 South Dale Mabry Highway 1300 South Dale Mabry Highway Tampa FL 33629 Hillsborough 1 Retail Single Tenant 2018  
  25.03 GACC 3707 14th Street Northwest 3707 14th Street Northwest Washington DC 20010 District of Columbia 1 Retail Single Tenant 2016  
  26 LCM Belvedere Place 1 & 2 Belvedere Place Mill Valley CA 94941 Marin 1 Office Suburban 2000  
  27 GACC Staples Headquarters 500 Staples Drive Framingham MA 01702 Middlesex 1 Office Suburban 1997  
  28 LCM NOV Headquarters 7909 Parkwood Circle Drive and 9720 & 9724 Beechnut Street Houston TX 77036 Harris 1 Office Suburban 1982 2009
  29 GACC Briarcliff Apartments 4805 Transit Road Depew NY 14043 Erie 1 Multifamily Garden 1986  
  30 GSMC Stuart’s Crossing 652 Kirk Road St. Charles IL 60174 Kane 1 Retail Anchored 1999  
  31 LCM KB Fresenius & DaVita Southeast Portfolio Various Various Various Various Various 4 Office Medical Various Various
  31.01 LCM 4751 West Fuqua Street 4751 West Fuqua Street Houston TX 77045 Harris 1 Office Medical 2018  
  31.02 LCM 205 Belle Meade Point 205B Belle Meade Point Flowood MS 39232 Rankin 1 Office Medical 2006 2019
  31.03 LCM 3530 Rowe Lane 3530 Rowe Lane Cumming GA 30041 Forsyth 1 Office Medical 2019  
  31.04 LCM 5552 Platt Springs Road 5552 Platt Springs Road Lexington SC 29073 Lexington 1 Office Medical 2018  
  32 GSMC Caton Crossings 2300 South Route 59 Plainfield IL 60586 Will 1 Retail Anchored 1998  
  33 GSMC Midland Atlantic Portfolio Various Various Various Various Various 6 Retail Various Various Various
  33.01 GSMC Parkside Square 3100 Bienville Boulevard Ocean Springs MS 39564 Jackson 1 Retail Anchored 1989 2008
  33.02 GSMC Maysville Marketsquare 381-385 Market Square Drive Maysville KY 41056 Mason 1 Retail Anchored 1993  
  33.03 GSMC Pinecrest Pointe 9101 Leesville Road Raleigh NC 27613 Wake 1 Retail Anchored 1988  
  33.04 GSMC Valleydale Marketplace 2653 Valleydale Road Hoover AL 35244 Shelby 1 Retail Anchored 1993  
  33.05 GSMC Putnam Plaza 1333 Indianapolis Road Greencastle IN 46135 Putnam 1 Retail Anchored 1985  
  33.06 GSMC Heritage Plaza 3101 Heritage Green Drive Monroe OH 45050 Butler 1 Retail Shadow Anchored 2005  
  34 LCM Guidepost Montessori 1450 63rd Street Emeryville CA 94608 Alameda 1 Office Suburban 1913, 1951 2015
  35 LCM Maple Grove RV Resort 12403 & 12417 Highway 99 Everett WA 98204 Snohomish 1 Manufactured Housing Manufactured Housing 2002 2015
  36 JPMCB 278 Court Street 278 Court Street Brooklyn NY 11231 Kings 1 Mixed Use Multifamily/Retail 1900 2018
  37 LCM Willow Lake Tech Center 400-444 East State Parkway Schaumburg IL 60173 Cook 1 Industrial Flex 1997 2017
                           
  

ANNEX A-1

                                       
                                       
                                       
                                       
                                       
  Loan # Seller(1) Property Name Units(3)  Unit of Measure Occupancy %(4) Occupancy Date Appraised Value ($)(5) Appraisal Date Current LTV %(5) Original Balance ($)(6)(7) Original Balance per Unit ($) Current Balance ($)(6)(7) Current Balance per Unit ($) % of Initial Pool Balance Crossed Loan Related Borrower(8) Interest Rate %(9) Admin.Fee %(9)
  1 LCM 530 Broadway 198,048 Square Feet 100.0% 03/31/20 395,000,000 01/24/20 53.2% 80,000,000 1,060 80,000,000 1,060 8.8% No Yes - Group 1 2.85000 0.01520
  2 LCM LA County Office Portfolio 346,786 Square Feet 97.8% Various 101,600,000 09/06/19 67.9% 69,000,000 199 69,000,000 199 7.6% No No 4.19300 0.01520
  2.01 LCM 29903 Agoura Road 103,394 Square Feet 100.0% 05/27/20 30,400,000 09/06/19   20,650,000   20,650,000   2.3%        
  2.02 LCM 29899 Agoura Road 78,590 Square Feet 100.0% 05/27/20 26,000,000 09/06/19   17,660,000   17,660,000   1.9%        
  2.03 LCM 5230 Las Virgenes Road 77,025 Square Feet 95.0% 05/27/20 20,000,000 09/06/19   13,580,000   13,580,000   1.5%        
  2.04 LCM 5855 Topanga Canyon Boulevard 50,019 Square Feet 92.6% 05/27/20 15,000,000 09/06/19   10,190,000   10,190,000   1.1%        
  2.05 LCM 29901 Agoura Road 37,758 Square Feet 100.0% 06/06/20 10,200,000 09/06/19   6,920,000   6,920,000   0.8%        
  3 JPMCB Chase Center Tower I 317,660 Square Feet 100.0% 06/10/20 466,000,000 12/19/19 31.3% 36,427,500 461 36,427,500 461 4.0% Group A Yes - Group 2 3.52190 0.01160
  4 JPMCB Chase Center Tower II 268,548 Square Feet 100.0% 06/10/20 397,500,000 12/19/19 31.3% 31,072,500 461 31,072,500 461 3.4% Group A Yes - Group 2 3.52220 0.01160
  5 JPMCB/GACC/GSMC 1633 Broadway 2,561,512 Square Feet 98.4% 10/31/19 2,400,000,000 10/24/19 41.7% 57,500,000 391 57,500,000 391 6.3% No No 2.99000 0.01160
  6 LCM 12555 & 12655 Jefferson 193,908 Square Feet 97.2% 03/31/20 186,650,000 06/28/19 59.5% 57,000,000 572 57,000,000 572 6.3% No No 3.92500 0.01160
  6.01 LCM 12655 Jefferson 100,756 Square Feet 100.0% 03/31/20 94,150,000 06/28/19   28,756,757   28,756,757   3.2%        
  6.02 LCM 12555 Jefferson 93,152 Square Feet 94.1% 03/31/20 92,500,000 06/28/19   28,243,243   28,243,243   3.1%        
  7 GACC 675 Creekside Way 177,815 Square Feet 100.0% 06/06/20 143,000,000 01/01/21 58.3% 43,400,000 469 43,400,000 469 4.8% No No 3.69000 0.01520
  8 LCM Hampton Roads Office Portfolio 1,322,003 Square Feet 88.5% Various 185,200,000 01/07/19 70.8% 43,000,000 101 42,387,896 99 4.7% No No 5.30000 0.01160
  8.01 LCM 510 Independence Parkway 97,081 Square Feet 89.4% 03/31/20 14,100,000 01/07/19   3,566,090   3,515,327   0.4%        
  8.02 LCM 676 Independence Parkway 73,345 Square Feet 100.0% 03/31/20 11,200,000 01/07/19   3,559,624   3,508,953   0.4%        
  8.03 LCM 700 Independence Parkway 96,807 Square Feet 100.0% 03/31/20 13,400,000 01/07/19   2,925,940   2,884,289   0.3%        
  8.04 LCM 1309 Executive Boulevard 49,870 Square Feet 100.0% 06/06/20 8,500,000 01/07/19   2,512,105   2,476,345   0.3%        
  8.05 LCM 1317 Executive Boulevard 73,583 Square Feet 100.0% 03/31/20 12,400,000 01/07/19   2,444,211   2,409,417   0.3%        
  8.06 LCM 200 Golden Oak Court 74,290 Square Feet 84.1% 03/31/20 10,900,000 01/07/19   2,347,218   2,313,805   0.3%        
  8.07 LCM 1301 Executive Boulevard 50,020 Square Feet 100.0% 03/31/20 8,100,000 01/07/19   2,285,789   2,253,251   0.2%        
  8.08 LCM 505 Independence Parkway 63,568 Square Feet 97.2% 03/31/20 8,500,000 01/07/19   2,266,391   2,234,129   0.2%        
  8.09 LCM 1313 Executive Boulevard 49,870 Square Feet 100.0% 06/06/20 8,500,000 01/07/19   2,056,241   2,026,970   0.2%        
  8.10 LCM 208 Golden Oak Court 63,825 Square Feet 94.6% 03/31/20 9,000,000 01/07/19   2,040,075   2,011,035   0.2%        
  8.11 LCM 1305 Executive Boulevard 49,865 Square Feet 81.2% 03/31/20 7,100,000 01/07/19   1,968,947   1,940,919   0.2%        
  8.12 LCM 500 Independence Parkway 51,000 Square Feet 100.0% 03/31/20 7,400,000 01/07/19   1,939,850   1,912,236   0.2%        
  8.13 LCM 501 Independence Parkway 63,474 Square Feet 90.1% 03/31/20 8,000,000 01/07/19   1,901,053   1,873,991   0.2%        
  8.14 LCM 1 Enterprise Parkway 63,029 Square Feet 65.2% 03/31/20 7,700,000 01/07/19   1,762,030   1,736,948   0.2%        
  8.15 LCM 1457 Miller Store Road 65,192 Square Feet 100.0% 03/31/20 6,100,000 01/07/19   1,635,940   1,612,652   0.2%        
  8.16 LCM 2809 South Lynnhaven Road 62,924 Square Feet 74.9% 03/31/20 9,500,000 01/07/19   1,409,624   1,389,558   0.2%        
  8.17 LCM 22 Enterprise Parkway 72,444 Square Feet 76.2% 03/31/20 8,900,000 01/07/19   1,338,496   1,319,443   0.1%        
  8.18 LCM 521 Butler Farm Road 44,651 Square Feet 100.0% 06/06/20 6,300,000 01/07/19   1,319,098   1,300,320   0.1%        
  8.19 LCM 21 Enterprise Parkway 75,915 Square Feet 59.0% 03/31/20 9,100,000 01/07/19   1,235,038   1,217,457   0.1%        
  8.20 LCM 484 Viking Drive 39,633 Square Feet 43.3% 03/31/20 5,400,000 01/07/19   1,222,105   1,204,709   0.1%        
  8.21 LCM 629 Phoenix Drive 24,549 Square Feet 100.0% 03/31/20 2,900,000 01/07/19   853,534   841,384   0.1%        
  8.22 LCM 5 Manhattan Square 17,068 Square Feet 100.0% 06/06/20 2,200,000 01/07/19   410,602   404,757   0.0%        
  9 GSMC 711 Fifth Avenue 340,024 Square Feet 76.5% 01/31/20 1,000,000,000 01/23/20 54.5% 40,000,000 1,603 40,000,000 1,603 4.4% No Yes - Group 1 3.16000 0.01160
  10 GACC BX Industrial Portfolio 11,097,713 Square Feet 87.3% 03/31/20 960,750,000 Various 39.6% 37,400,000 34 37,400,000 34 4.1% No No 3.55000 0.01160
  10.01 GACC Bridgewater Center 1 437,117 Square Feet 0.5% 03/31/20 52,700,000 07/29/19   2,542,854   2,542,854   0.3%        
  10.02 GACC 401 E Laraway Rd 475,104 Square Feet 100.0% 03/31/20 42,300,000 07/22/19   1,662,484   1,662,484   0.2%        
  10.03 GACC Rochelle 1 579,575 Square Feet 100.0% 03/31/20 34,600,000 08/01/19   1,359,857   1,359,857   0.1%        
  10.04 GACC 350A Salem Church Rd 405,100 Square Feet 100.0% 03/31/20 33,000,000 07/15/19   1,296,974   1,296,974   0.1%        
  10.05 GACC Romeoville Bldg 1 199,924 Square Feet 100.0% 03/31/20 30,100,000 07/24/19   1,182,997   1,182,997   0.1%        
  10.06 GACC 251 E Laraway Rd 374,460 Square Feet 100.0% 03/31/20 28,400,000 07/22/19   1,143,695   1,143,695   0.1%        
  10.07 GACC 7940 Kentucky 128,077 Square Feet 94.7% 03/31/20 29,000,000 07/15/19   1,139,765   1,139,765   0.1%        
  10.08 GACC Mountain Top Distribution Center 2 400,000 Square Feet 100.0% 03/31/20 24,100,000 08/01/19   947,184   947,184   0.1%        
  10.09 GACC Enterprise Parkway 402,652 Square Feet 76.6% 03/31/20 23,400,000 07/19/19   919,672   919,672   0.1%        
  10.10 GACC Cavalier I 300,117 Square Feet 77.0% 03/31/20 23,100,000 07/19/19   907,881   907,881   0.1%        
  10.11 GACC 1910 International 300,000 Square Feet 100.0% 03/31/20 20,800,000 07/16/19   817,486   817,486   0.1%        
  10.12 GACC Glen Dale 314,590 Square Feet 53.5% 03/31/20 19,200,000 07/12/19   754,603   754,603   0.1%        
  10.13 GACC Romeoville Bldg 2 199,924 Square Feet 30.9% 03/31/20 18,900,000 07/24/19   742,812   742,812   0.1%        
  10.14 GACC Enterprise Distribution Center 1 275,000 Square Feet 100.0% 03/31/20 17,500,000 07/15/19   687,789   687,789   0.1%        
  10.15 GACC 2270 Woodale 144,783 Square Feet 100.0% 03/31/20 17,100,000 07/12/19   672,068   672,068   0.1%        
  10.16 GACC 2950 Lexington Ave South 184,545 Square Feet 100.0% 03/31/20 16,800,000 07/12/19   660,277   660,277   0.1%        
  10.17 GACC Rivers Bend Center 1B 170,800 Square Feet 100.0% 03/31/20 16,700,000 07/16/19   656,347   656,347   0.1%        
  10.18 GACC DFW Logistics Center (Bldg 4) 144,000 Square Feet 100.0% 03/31/20 16,400,000 07/12/19   644,557   644,557   0.1%        
  10.19 GACC Rivers Bend Center 1C 158,400 Square Feet 100.0% 03/31/20 15,800,000 07/16/19   620,975   620,975   0.1%        
  10.20 GACC Territorial 125,448 Square Feet 100.0% 03/31/20 15,500,000 07/24/19   609,185   609,185   0.1%        
  10.21 GACC Diamond Hill 2 224,620 Square Feet 100.0% 03/31/20 15,400,000 07/19/19   605,254   605,254   0.1%        
  10.22 GACC Rivers Bend Center 2A 144,000 Square Feet 100.0% 03/31/20 15,200,000 07/16/19   597,394   597,394   0.1%        
  10.23 GACC Rivers Bend Center 1A 123,980 Square Feet 100.0% 03/31/20 15,000,000 07/16/19   589,533   589,533   0.1%        
  10.24 GACC Diamond Hill 3 267,010 Square Feet 62.6% 03/31/20 14,900,000 07/19/19   585,603   585,603   0.1%        
  10.25 GACC Whippany Business Center 1 120,000 Square Feet 74.6% 03/31/20 14,700,000 07/29/19   577,743   577,743   0.1%        
  10.26 GACC The Colony Land     NAP NAP 14,200,000 07/21/19   558,092   558,092   0.1%        
  10.27 GACC Shawnee Distribution Center 1 223,200 Square Feet 100.0% 03/31/20 14,100,000 07/10/19   554,161   554,161   0.1%        
  10.28 GACC Rivers Bend Center 2B 158,400 Square Feet 100.0% 03/31/20 13,900,000 08/01/19   546,301   546,301   0.1%        
  10.29 GACC 7930 Kentucky 219,300 Square Feet 100.0% 03/31/20 13,800,000 07/15/19   542,371   542,371   0.1%        
  10.30 GACC Dues Dr Distribution Center 1 303,000 Square Feet 40.3% 03/31/20 13,600,000 07/16/19   534,510   534,510   0.1%        
  10.31 GACC Gibraltar 110,000 Square Feet 100.0% 03/31/20 13,500,000 07/24/19   530,580   530,580   0.1%        
  10.32 GACC Diamond Hill 1 152,600 Square Feet 100.0% 03/31/20 13,500,000 07/19/19   530,580   530,580   0.1%        
  10.33 GACC DFW Logistics Center (Bldg 3) 120,000 Square Feet 100.0% 03/31/20 13,500,000 07/12/19   530,580   530,580   0.1%        
  10.34 GACC Elk Grove Distribution Center 1 150,700 Square Feet 100.0% 03/31/20 13,100,000 07/11/19   514,859   514,859   0.1%        
  10.35 GACC 1000 Lucas Way 120,000 Square Feet 100.0% 03/31/20 13,100,000 07/19/19   514,859   514,859   0.1%        
  10.36 GACC Lakeview 132,851 Square Feet 100.0% 03/31/20 13,000,000 07/11/19   510,929   510,929   0.1%        
  10.37 GACC DFW Logistics Center (Bldg 5) 116,157 Square Feet 100.0% 03/31/20 12,300,000 07/12/19   483,417   483,417   0.1%        
  10.38 GACC 9756 International 192,000 Square Feet 100.0% 03/31/20 11,700,000 07/16/19   459,836   459,836   0.1%        
  10.39 GACC 350B Salem Church Rd 134,500 Square Feet 100.0% 03/31/20 11,000,000 07/15/19   432,325   432,325   0.0%        
  10.40 GACC 6105 Trenton Ln 122,032 Square Feet 77.4% 03/31/20 11,000,000 07/11/19   432,325   432,325   0.0%        
  10.41 GACC 300 Salem Church Rd 120,000 Square Feet 100.0% 03/31/20 10,900,000 07/15/19   428,394   428,394   0.0%        
  10.42 GACC Tower 118,101 Square Feet 77.0% 03/31/20 10,600,000 07/24/19   424,464   424,464   0.0%        
  10.43 GACC 1940 Fernbrook Ln 107,812 Square Feet 97.1% 03/31/20 10,800,000 07/11/19   424,464   424,464   0.0%        
  10.44 GACC Production Distribution Center 1 232,880 Square Feet 100.0% 03/31/20 7,916,472 07/16/19   412,673   412,673   0.0%        
  10.45 GACC Culpeper 150,000 Square Feet 100.0% 03/31/20 10,400,000 07/16/19   408,743   408,743   0.0%        
  10.46 GACC Fairfield Distribution Center 1 203,500 Square Feet 100.0% 03/31/20 10,300,000 07/16/19   404,813   404,813   0.0%        
  10.47 GACC Cavalier II 94,325 Square Feet 100.0% 03/31/20 10,100,000 07/19/19   396,953   396,953   0.0%        
  10.48 GACC World Park II 167,270 Square Feet 53.7% 03/31/20 9,000,000 07/16/19   353,720   353,720   0.0%        
  10.49 GACC Diamond Hill 4 75,700 Square Feet 100.0% 03/31/20 8,800,000 07/19/19   345,860   345,860   0.0%        
  10.50 GACC 2290-2298 Woodale 78,180 Square Feet 100.0% 03/31/20 8,200,000 07/12/19   322,278   322,278   0.0%        
  

ANNEX A-1

                                       
                                       
                                       
                                       
                                       
  Loan # Seller(1) Property Name Units(3)  Unit of Measure Occupancy %(4) Occupancy Date Appraised Value ($)(5) Appraisal Date Current LTV %(5) Original Balance ($)(6)(7) Original Balance per Unit ($) Current Balance ($)(6)(7) Current Balance per Unit ($) % of Initial Pool Balance Crossed Loan Related Borrower(8) Interest Rate %(9) Admin.Fee %(9)
  10.51 GACC 514 Butler Rd 61,488 Square Feet 12.6% 03/31/20 8,000,000 07/19/19   314,418   314,418   0.0%        
  10.52 GACC Northridge II 70,118 Square Feet 100.0% 03/31/20 7,600,000 07/18/19   298,697   298,697   0.0%        
  10.53 GACC 2222 Woodale 55,742 Square Feet 68.2% 03/31/20 7,300,000 07/12/19   286,906   286,906   0.0%        
  10.54 GACC Northridge I 69,185 Square Feet 100.0% 03/31/20 7,000,000 07/18/19   275,116   275,116   0.0%        
  10.55 GACC Romeoville Distribution Center 1 75,250 Square Feet 100.0% 03/31/20 6,600,000 07/24/19   259,395   259,395   0.0%        
  10.56 GACC 1825 Airport Exchange 67,749 Square Feet 100.0% 03/31/20 6,000,000 07/16/19   235,813   235,813   0.0%        
  10.57 GACC 7453 Empire - Bldg C 101,250 Square Feet 100.0% 03/31/20 5,800,000 07/15/19   227,953   227,953   0.0%        
  10.58 GACC Rivers Bend Center 1D 40,460 Square Feet 100.0% 03/31/20 5,200,000 07/16/19   204,372   204,372   0.0%        
  10.59 GACC Heathrow 38,504 Square Feet 100.0% 03/31/20 4,900,000 07/11/19   192,581   192,581   0.0%        
  10.60 GACC 2240-2250 Woodale 42,551 Square Feet 100.0% 03/31/20 4,200,000 07/12/19   165,069   165,069   0.0%        
  10.61 GACC 273 Industrial Way     NAP NAP 3,650,000 07/18/19   143,453   143,453   0.0%        
  10.62 GACC 7453 Empire - Bldg B 47,842 Square Feet 100.0% 03/31/20 3,500,000 07/15/19   137,558   137,558   0.0%        
  10.63 GACC 7453 Empire - Bldg A 47,840 Square Feet 100.0% 03/31/20 3,050,000 07/15/19   119,872   119,872   0.0%        
  10.64 GACC Rivers Bend Center - Land     NAP NAP 3,350,000 07/16/19   15,721   15,721   0.0%        
  10.65 GACC Production Distribution Center 1B 76,000 Square Feet 100.0% 03/31/20 2,583,528 07/16/19   0   0   0.0%        
  10.66 GACC Bridgewater Center 2 102,000 Square Feet 100.0% 03/31/20 12,000,000 07/29/19   0   0   0.0%        
  10.67 GACC Laraway Land 1     NAP NAP 700,000 08/01/19   0   0   0.0%        
  10.68 GACC Laraway Land 2     NAP NAP 6,400,000 07/22/19   0   0   0.0%        
  11 LCM Whitehall III & V 295,893 Square Feet 95.6% 04/30/20 56,900,000 10/24/19 63.6% 36,500,000 123 36,175,532 122 4.0% No No 3.69300 0.01520
  12 JPMCB Frick Building 353,807 Square Feet 72.5% 05/26/20 50,000,000 01/10/20 70.5% 35,250,000 100 35,250,000 100 3.9% No No 3.70000 0.01520
  13 LCM Peace Coliseum 236,585 Square Feet 100.0% 06/06/20 80,000,000 02/14/20 43.1% 34,500,000 146 34,500,000 146 3.8% No No 4.24200 0.01520
  14 LCM Los Angeles Leased Fee Portfolio 556,202 Square Feet 100.0% 06/06/20 134,900,000 07/04/19 63.0% 24,000,000 153 24,000,000 153 2.6% No No 3.50000 0.01160
  14.01 LCM 5901 West Century Boulevard 71,003 Square Feet 100.0% 06/06/20 21,700,000 07/04/19   3,868,235   3,868,235   0.4%        
  14.02 LCM 5959 West Century Boulevard 79,279 Square Feet 100.0% 06/06/20 19,000,000 07/04/19   3,388,235   3,388,235   0.4%        
  14.03 LCM 6151 West Century Boulevard 78,844 Square Feet 100.0% 06/06/20 18,000,000 07/04/19   3,190,588   3,190,588   0.4%        
  14.04 LCM 5933 West Century Boulevard 73,181 Square Feet 100.0% 06/06/20 16,400,000 07/04/19   2,908,235   2,908,235   0.3%        
  14.05 LCM 5940 West 98th Street 67,518 Square Feet 100.0% 06/06/20 15,700,000 07/04/19   2,795,294   2,795,294   0.3%        
  14.06 LCM 9801 Airport Boulevard 62,726 Square Feet 100.0% 06/06/20 15,000,000 07/04/19   2,682,353   2,682,353   0.3%        
  14.07 LCM 6144 West 98th Street 62,726 Square Feet 100.0% 06/06/20 14,900,000 07/04/19   2,654,118   2,654,118   0.3%        
  14.08 LCM 5960 West 98th Street 60,925 Square Feet 100.0% 06/06/20 14,200,000 07/04/19   2,512,941   2,512,941   0.3%        
  15 JPMCB 1340 Concord 100,710 Square Feet 100.0% 06/01/20 32,600,000 06/14/19 67.5% 22,000,000 218 22,000,000 218 2.4% No No 4.15000 0.04520
  16 LCM 1333 Main Street 224,314 Square Feet 92.0% 01/14/20 29,500,000 01/03/20 69.5% 20,500,000 91 20,500,000 91 2.3% No No 3.68550 0.01520
  17 GSMC City National Plaza 2,519,787 Square Feet 81.4% 03/27/20 1,330,000,000 03/02/20 41.4% 20,000,000 218 20,000,000 218 2.2% No No 2.44000 0.01160
  18 GSMC Moffett Towers Buildings A, B & C 951,498 Square Feet 100.0% 01/01/21 1,145,000,000 10/01/21 38.7% 20,000,000 466 20,000,000 466 2.2% No No 3.49000 0.01160
  18.01 GSMC Moffett Towers Building B 317,166 Square Feet 100.0% 01/01/21 390,000,000 10/01/21   6,883,117   6,883,117   0.8%        
  18.02 GSMC Moffett Towers Building C 317,166 Square Feet 100.0% 01/01/21 383,000,000 05/01/21   6,883,117   6,883,117   0.8%        
  18.03 GSMC Moffett Towers Building A 317,166 Square Feet 100.0% 01/01/21 348,000,000 01/03/20   6,233,766   6,233,766   0.7%        
  19 GACC Roscoe Office 84,337 Square Feet 90.6% 02/13/20 30,700,000 01/07/20 60.3% 18,500,000 219 18,500,000 219 2.0% No No 3.98500 0.01520
  20 LCM Lava Ridge Business Center 138,836 Square Feet 89.7% 02/01/20 29,900,000 12/05/19 61.0% 18,250,000 131 18,250,000 131 2.0% No Yes - Group 3 3.47000 0.01520
  21 GSMC PCI Pharma Portfolio 1,356,188 Square Feet 100.0% 06/01/20 165,940,000 Various 65.4% 16,750,000 80 16,750,000 80 1.8% No No 3.37900 0.01160
  21.01 GSMC 3001 Red Lion Road 447,000 Square Feet 100.0% 06/01/20 75,100,000 10/10/19   7,580,601   7,580,601   0.8%        
  21.02 GSMC 4536 & 4545 Assembly Drive 768,400 Square Feet 100.0% 06/01/20 52,600,000 10/11/19   5,309,449   5,309,449   0.6%        
  21.03 GSMC 6166 Nancy Ridge Drive 37,583 Square Feet 100.0% 06/01/20 19,800,000 10/10/19   1,998,614   1,998,614   0.2%        
  21.04 GSMC 6146 Nancy Ridge Drive 24,785 Square Feet 100.0% 06/01/20 13,000,000 10/10/19   1,312,221   1,312,221   0.1%        
  21.05 GSMC 1635 & 1639 New Milford School Road 78,420 Square Feet 100.0% 06/01/20 5,440,000 10/11/19   549,114   549,114   0.1%        
  22 JPMCB The Oliver 30 Units 100.0% 02/01/20 27,700,000 01/21/20 54.5% 15,100,000 503,333 15,100,000 503,333 1.7% No No 3.69000 0.01520
  23 JPMCB Apollo Education Group HQ Campus 599,664 Square Feet 100.0% 06/05/20 194,000,000 01/06/20 47.2% 15,000,000 153 15,000,000 153 1.6% No No 3.35000 0.01160
  24 LCM SHP Building IV 51,851 Square Feet 100.0% 01/01/20 20,200,000 01/07/20 68.6% 13,850,000 267 13,850,000 267 1.5% No No 4.00700 0.01520
  25 GACC GIP REIT Portfolio 68,200 Square Feet 100.0% 06/06/20 15,050,000 Various 75.0% 11,287,500 166 11,287,500 166 1.2% No No 4.17000 0.01520
  25.01 GACC 15091 Alabama Highway 20 63,000 Square Feet 100.0% 06/06/20 9,000,000 10/24/19   6,750,000   6,750,000   0.7%        
  25.02 GACC 1300 South Dale Mabry Highway 2,200 Square Feet 100.0% 06/06/20 3,500,000 10/18/19   2,625,000   2,625,000   0.3%        
  25.03 GACC 3707 14th Street Northwest 3,000 Square Feet 100.0% 06/06/20 2,550,000 10/25/19   1,912,500   1,912,500   0.2%        
  26 LCM Belvedere Place 102,502 Square Feet 100.0% 08/09/19 71,000,000 07/23/19 62.0% 11,250,000 429 11,250,000 429 1.2% No No 3.54000 0.01160
  27 GACC Staples Headquarters 666,088 Square Feet 100.0% 06/06/20 198,000,000 11/01/19 45.5% 10,000,000 135 10,000,000 135 1.1% No No 3.11000 0.01660
  28 LCM NOV Headquarters 337,019 Square Feet 100.0% 06/06/20 57,000,000 01/30/19 68.8% 10,000,000 116 10,000,000 116 1.1% No No 4.63000 0.01160
  29 GACC Briarcliff Apartments 248 Units 95.2% 01/27/20 17,225,000 12/16/19 51.1% 8,800,000 35,484 8,800,000 35,484 1.0% No No 3.65000 0.01520
  30 GSMC Stuart’s Crossing 85,529 Square Feet 100.0% 03/03/20 13,200,000 01/17/20 63.6% 8,400,000 98 8,400,000 98 0.9% No Yes - Group 4 3.75000 0.05520
  31 LCM KB Fresenius & DaVita Southeast Portfolio 34,575 Square Feet 100.0% 06/06/20 13,700,000 Various 58.6% 8,025,000 232 8,025,000 232 0.9% No Yes - Group 3 3.86000 0.01520
  31.01 LCM 4751 West Fuqua Street 8,818 Square Feet 100.0% 06/06/20 3,750,000 12/04/19   2,200,000   2,200,000   0.2%        
  31.02 LCM 205 Belle Meade Point 11,040 Square Feet 100.0% 06/06/20 3,450,000 11/19/19   2,050,000   2,050,000   0.2%        
  31.03 LCM 3530 Rowe Lane 7,378 Square Feet 100.0% 06/06/20 3,450,000 11/19/19   1,975,000   1,975,000   0.2%        
  31.04 LCM 5552 Platt Springs Road 7,339 Square Feet 100.0% 06/06/20 3,050,000 11/19/19   1,800,000   1,800,000   0.2%        
  32 GSMC Caton Crossings 83,799 Square Feet 100.0% 01/07/20 12,000,000 01/17/20 64.8% 7,800,000 93 7,775,488 93 0.9% No Yes - Group 4 3.35000 0.05520
  33 GSMC Midland Atlantic Portfolio 552,154 Square Feet 88.1% 12/20/19 64,150,000 Various 70.1% 7,500,000 81 7,500,000 81 0.8% No No 3.95500 0.01160
  33.01 GSMC Parkside Square 150,346 Square Feet 100.0% 12/20/19 17,100,000 11/16/19   1,999,221   1,999,221   0.2%        
  33.02 GSMC Maysville Marketsquare 144,945 Square Feet 81.7% 12/20/19 14,425,000 11/19/19   1,686,477   1,686,477   0.2%        
  33.03 GSMC Pinecrest Pointe 89,226 Square Feet 89.2% 12/20/19 14,100,000 11/22/19   1,648,480   1,648,480   0.2%        
  33.04 GSMC Valleydale Marketplace 67,854 Square Feet 96.5% 12/20/19 8,400,000 11/22/19   982,073   982,073   0.1%        
  33.05 GSMC Putnam Plaza 75,179 Square Feet 70.5% 12/20/19 6,950,000 11/21/19   812,549   812,549   0.1%        
  33.06 GSMC Heritage Plaza 24,604 Square Feet 79.7% 12/20/19 3,175,000 11/20/19   371,200   371,200   0.0%        
  34 LCM Guidepost Montessori 12,000 Square Feet 100.0% 06/06/20 9,800,000 10/03/19 67.3% 6,600,000 550 6,600,000 550 0.7% No No 4.17900 0.01520
  35 LCM Maple Grove RV Resort 89 Pads 82.0% 11/30/19 13,500,000 11/25/19 42.2% 5,700,000 64,045 5,700,000 64,045 0.6% No No 4.13600 0.01520
  36 JPMCB 278 Court Street 3 Units 100.0% 03/31/20 7,300,000 12/20/19 69.2% 5,050,000 1,683,333 5,050,000 1,683,333 0.6% No No 4.15000 0.01520
  37 LCM Willow Lake Tech Center 105,007 Square Feet 95.8% 10/17/19 7,210,000 11/06/19 68.7% 5,000,000 48 4,954,198 47 0.5% No No 3.53400 0.01520
                                       
  

ANNEX A-1

                                 
                                 
                                 
                                 
                                 
  Loan # Seller(1) Property Name Net Mortgage Rate %(9) Accrual Type Monthly Debt Service ($)(10)(11) Annual Debt Service ($)(11) Note Date First Payment Date Partial IO Last IO Payment Partial IO Loan First P&I Payment Rem. Term Rem. Amort I/O Period Seasoning Payment Due Date
  1 LCM 530 Broadway 2.83480 Actual/360 192,638.89 2,311,666.68 03/03/20 04/06/20     117 0 120 3 6
  2 LCM LA County Office Portfolio 4.17780 Actual/360 337,140.00 4,045,680.00 01/09/20 03/06/20 02/06/24 03/06/24 116 360 48 4 6
  2.01 LCM 29903 Agoura Road                          
  2.02 LCM 29899 Agoura Road                          
  2.03 LCM 5230 Las Virgenes Road                          
  2.04 LCM 5855 Topanga Canyon Boulevard                          
  2.05 LCM 29901 Agoura Road                          
  3 JPMCB Chase Center Tower I 3.51030 Actual/360 108,396.56 1,300,758.72 03/12/20 05/10/20     57 0 59 2 10
  4 JPMCB Chase Center Tower II 3.51060 Actual/360 92,469.67 1,109,636.04 03/12/20 05/10/20     57 0 59 2 10
  5 JPMCB/GACC/GSMC 1633 Broadway 2.97840 Actual/360 145,260.71 1,743,128.52 11/25/19 01/06/20     114 0 120 6 6
  6 LCM 12555 & 12655 Jefferson 3.91340 Actual/360 189,026.91 2,268,322.92 09/16/19 11/06/19     112 0 120 8 6
  6.01 LCM 12655 Jefferson                          
  6.02 LCM 12555 Jefferson                          
  7 GACC 675 Creekside Way 3.67480 Actual/360 135,308.54 1,623,702.48 03/02/20 04/06/20     81 0 84 3 6
  8 LCM Hampton Roads Office Portfolio 5.28840 Actual/360 235,751.64 2,829,019.68 03/28/19 05/06/19     106 346 0 14 6
  8.01 LCM 510 Independence Parkway                          
  8.02 LCM 676 Independence Parkway                          
  8.03 LCM 700 Independence Parkway                          
  8.04 LCM 1309 Executive Boulevard                          
  8.05 LCM 1317 Executive Boulevard                          
  8.06 LCM 200 Golden Oak Court                          
  8.07 LCM 1301 Executive Boulevard                          
  8.08 LCM 505 Independence Parkway                          
  8.09 LCM 1313 Executive Boulevard                          
  8.10 LCM 208 Golden Oak Court                          
  8.11 LCM 1305 Executive Boulevard                          
  8.12 LCM 500 Independence Parkway                          
  8.13 LCM 501 Independence Parkway                          
  8.14 LCM 1 Enterprise Parkway                          
  8.15 LCM 1457 Miller Store Road                          
  8.16 LCM 2809 South Lynnhaven Road                          
  8.17 LCM 22 Enterprise Parkway                          
  8.18 LCM 521 Butler Farm Road                          
  8.19 LCM 21 Enterprise Parkway                          
  8.20 LCM 484 Viking Drive                          
  8.21 LCM 629 Phoenix Drive                          
  8.22 LCM 5 Manhattan Square                          
  9 GSMC 711 Fifth Avenue 3.14840 Actual/360 106,796.30 1,281,555.60 03/06/20 04/06/20     117 0 120 3 6
  10 GACC BX Industrial Portfolio 3.53840 Actual/360 112,178.36 1,346,140.32 05/13/20 06/09/20     76 0 77 1 9
  10.01 GACC Bridgewater Center 1                          
  10.02 GACC 401 E Laraway Rd                          
  10.03 GACC Rochelle 1                          
  10.04 GACC 350A Salem Church Rd                          
  10.05 GACC Romeoville Bldg 1                          
  10.06 GACC 251 E Laraway Rd                          
  10.07 GACC 7940 Kentucky                          
  10.08 GACC Mountain Top Distribution Center 2                          
  10.09 GACC Enterprise Parkway                          
  10.10 GACC Cavalier I                          
  10.11 GACC 1910 International                          
  10.12 GACC Glen Dale                          
  10.13 GACC Romeoville Bldg 2                          
  10.14 GACC Enterprise Distribution Center 1                          
  10.15 GACC 2270 Woodale                          
  10.16 GACC 2950 Lexington Ave South                          
  10.17 GACC Rivers Bend Center 1B                          
  10.18 GACC DFW Logistics Center (Bldg 4)                          
  10.19 GACC Rivers Bend Center 1C                          
  10.20 GACC Territorial                          
  10.21 GACC Diamond Hill 2                          
  10.22 GACC Rivers Bend Center 2A                          
  10.23 GACC Rivers Bend Center 1A                          
  10.24 GACC Diamond Hill 3                          
  10.25 GACC Whippany Business Center 1                          
  10.26 GACC The Colony Land                          
  10.27 GACC Shawnee Distribution Center 1                          
  10.28 GACC Rivers Bend Center 2B                          
  10.29 GACC 7930 Kentucky                          
  10.30 GACC Dues Dr Distribution Center 1                          
  10.31 GACC Gibraltar                          
  10.32 GACC Diamond Hill 1                          
  10.33 GACC DFW Logistics Center (Bldg 3)                          
  10.34 GACC Elk Grove Distribution Center 1                          
  10.35 GACC 1000 Lucas Way                          
  10.36 GACC Lakeview                          
  10.37 GACC DFW Logistics Center (Bldg 5)                          
  10.38 GACC 9756 International                          
  10.39 GACC 350B Salem Church Rd                          
  10.40 GACC 6105 Trenton Ln                          
  10.41 GACC 300 Salem Church Rd                          
  10.42 GACC Tower                          
  10.43 GACC 1940 Fernbrook Ln                          
  10.44 GACC Production Distribution Center 1                          
  10.45 GACC Culpeper                          
  10.46 GACC Fairfield Distribution Center 1                          
  10.47 GACC Cavalier II                          
  10.48 GACC World Park II                          
  10.49 GACC Diamond Hill 4                          
  10.50 GACC 2290-2298 Woodale                          
  

ANNEX A-1

                                 
                                 
                                 
                                 
                                 
  Loan # Seller(1) Property Name Net Mortgage Rate %(9) Accrual Type Monthly Debt Service ($)(10)(11) Annual Debt Service ($)(11) Note Date First Payment Date Partial IO Last IO Payment Partial IO Loan First P&I Payment Rem. Term Rem. Amort I/O Period Seasoning Payment Due Date
  10.51 GACC 514 Butler Rd                          
  10.52 GACC Northridge II                          
  10.53 GACC 2222 Woodale                          
  10.54 GACC Northridge I                          
  10.55 GACC Romeoville Distribution Center 1                          
  10.56 GACC 1825 Airport Exchange                          
  10.57 GACC 7453 Empire - Bldg C                          
  10.58 GACC Rivers Bend Center 1D                          
  10.59 GACC Heathrow                          
  10.60 GACC 2240-2250 Woodale                          
  10.61 GACC 273 Industrial Way                          
  10.62 GACC 7453 Empire - Bldg B                          
  10.63 GACC 7453 Empire - Bldg A                          
  10.64 GACC Rivers Bend Center - Land                          
  10.65 GACC Production Distribution Center 1B                          
  10.66 GACC Bridgewater Center 2                          
  10.67 GACC Laraway Land 1                          
  10.68 GACC Laraway Land 2                          
  11 LCM Whitehall III & V 3.67780 Actual/360 167,858.81 2,014,305.72 11/25/19 01/06/20     114 354 0 6 6
  12 JPMCB Frick Building 3.68480 Actual/360 162,249.75 1,946,997.00 02/28/20 04/01/20 03/01/22 04/01/22 117 360 24 3 1
  13 LCM Peace Coliseum 4.22680 Actual/360 123,651.35 1,483,816.20 03/06/20 04/06/20     117 0 120 3 6
  14 LCM Los Angeles Leased Fee Portfolio 3.48840 Actual/360 70,972.22 851,666.64 08/28/19 10/06/19     111 0 120 9 6
  14.01 LCM 5901 West Century Boulevard                          
  14.02 LCM 5959 West Century Boulevard                          
  14.03 LCM 6151 West Century Boulevard                          
  14.04 LCM 5933 West Century Boulevard                          
  14.05 LCM 5940 West 98th Street                          
  14.06 LCM 9801 Airport Boulevard                          
  14.07 LCM 6144 West 98th Street                          
  14.08 LCM 5960 West 98th Street                          
  15 JPMCB 1340 Concord 4.10480 Actual/360 77,140.05 925,680.60 07/25/19 09/01/19     110 0 120 10 1
  16 LCM 1333 Main Street 3.67030 Actual/360 94,189.97 1,130,279.64 02/27/20 04/06/20 03/06/25 04/06/25 117 360 60 3 6
  17 GSMC City National Plaza 2.42840 Actual/360 41,231.48 494,777.76 03/25/20 05/01/20     118 0 120 2 1
  18 GSMC Moffett Towers Buildings A, B & C 3.47840 Actual/360 58,974.54 707,694.48 02/06/20 03/06/20     116 0 120 4 6
  18.01 GSMC Moffett Towers Building B                          
  18.02 GSMC Moffett Towers Building C                          
  18.03 GSMC Moffett Towers Building A                          
  19 GACC Roscoe Office 3.96980 Actual/360 62,288.69 747,464.28 02/13/20 04/06/20     117 0 120 3 6
  20 LCM Lava Ridge Business Center 3.45480 Actual/360 81,645.34 979,744.08 01/31/20 03/06/20 02/06/25 03/06/25 116 360 60 4 6
  21 GSMC PCI Pharma Portfolio 3.36740 Actual/360 47,820.28 573,843.36 10/31/19 12/06/19     113 0 120 7 6
  21.01 GSMC 3001 Red Lion Road                          
  21.02 GSMC 4536 & 4545 Assembly Drive                          
  21.03 GSMC 6166 Nancy Ridge Drive                          
  21.04 GSMC 6146 Nancy Ridge Drive                          
  21.05 GSMC 1635 & 1639 New Milford School Road                          
  22 JPMCB The Oliver 3.67480 Actual/360 47,077.40 564,928.80 02/27/20 04/01/20     117 0 120 3 1
  23 JPMCB Apollo Education Group HQ Campus 3.33840 Actual/360 42,456.60 509,479.20 01/31/20 03/05/20     56 0 60 4 5
  24 LCM SHP Building IV 3.99180 Actual/360 66,177.92 794,135.04 02/13/20 04/06/20 03/06/21 04/06/21 117 360 12 3 6
  25 GACC GIP REIT Portfolio 4.15480 Actual/360 55,000.35 660,004.20 02/11/20 04/06/20 03/06/21 04/06/21 117 360 12 3 6
  25.01 GACC 15091 Alabama Highway 20                          
  25.02 GACC 1300 South Dale Mabry Highway                          
  25.03 GACC 3707 14th Street Northwest                          
  26 LCM Belvedere Place 3.52840 Actual/360 33,648.44 403,781.28 08/09/19 10/06/19     111 0 120 9 6
  27 GACC Staples Headquarters 3.09340 Actual/360 26,276.62 315,319.44 01/29/20 03/06/20     116 0 120 4 6
  28 LCM NOV Headquarters 4.61840 Actual/360 39,119.21 469,430.52 03/29/19 05/06/19     106 0 120 14 6
  29 GACC Briarcliff Apartments 3.63480 Actual/360 40,256.44 483,077.28 02/24/20 04/06/20 03/06/21 04/06/21 117 360 12 3 6
  30 GSMC Stuart’s Crossing 3.69480 Actual/360 38,901.71 466,820.52 03/10/20 05/06/20 04/06/25 05/06/25 118 360 60 2 6
  31 LCM KB Fresenius & DaVita Southeast Portfolio 3.84480 Actual/360 37,667.70 452,012.40 12/20/19 02/06/20 01/06/25 02/06/25 115 360 60 5 6
  31.01 LCM 4751 West Fuqua Street                          
  31.02 LCM 205 Belle Meade Point                          
  31.03 LCM 3530 Rowe Lane                          
  31.04 LCM 5552 Platt Springs Road                          
  32 GSMC Caton Crossings 3.29480 Actual/360 34,375.66 412,507.92 03/10/20 05/06/20     118 358 0 2 6
  33 GSMC Midland Atlantic Portfolio 3.94340 Actual/360 35,611.85 427,342.20 12/26/19 02/06/20 01/06/22 02/06/22 115 360 24 5 6
  33.01 GSMC Parkside Square                          
  33.02 GSMC Maysville Marketsquare                          
  33.03 GSMC Pinecrest Pointe                          
  33.04 GSMC Valleydale Marketplace                          
  33.05 GSMC Putnam Plaza                          
  33.06 GSMC Heritage Plaza                          
  34 LCM Guidepost Montessori 4.16380 Actual/360 32,194.29 386,331.48 11/07/19 01/06/20 12/06/24 01/06/25 114 360 60 6 6
  35 LCM Maple Grove RV Resort 4.12080 Actual/360 19,918.86 239,026.32 12/31/19 02/06/20     117 0 122 5 6
  36 JPMCB 278 Court Street 4.13480 Actual/360 24,548.22 294,578.64 02/21/20 04/01/20 03/01/25 04/01/25 117 360 60 3 1
  37 LCM Willow Lake Tech Center 3.51880 Actual/360 22,547.24 270,566.88 12/03/19 01/06/20     114 354 0 6 6
                                 
  

ANNEX A-1

                         
                         
                         
                         
                         
  Loan # Seller(1) Property Name 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 LCM 530 Broadway 0 0 03/06/30 No 03/06/30 80,000,000   53.2% L(27),Def(86),O(7)
  2 LCM LA County Office Portfolio 0 0 02/06/30 No 02/06/30 61,426,831   60.5% L(28),Def(88),O(4)
  2.01 LCM 29903 Agoura Road           18,383,537      
  2.02 LCM 29899 Agoura Road           15,721,708      
  2.03 LCM 5230 Las Virgenes Road           12,089,513      
  2.04 LCM 5855 Topanga Canyon Boulevard           9,071,586      
  2.05 LCM 29901 Agoura Road           6,160,488      
  3 JPMCB Chase Center Tower I 0 0 03/10/25 No 03/10/25 36,427,500   31.3% L(26),Def(29),O(4)
  4 JPMCB Chase Center Tower II 0 0 03/10/25 No 03/10/25 31,072,500   31.3% L(26),Def(29),O(4)
  5 JPMCB/GACC/GSMC 1633 Broadway 0 0 12/06/29 No 12/06/29 57,500,000   41.7% L(30),Def(83),O(7)
  6 LCM 12555 & 12655 Jefferson 0 0 10/06/29 No 10/06/29 57,000,000   59.5% L(32),Def(84),O(4)
  6.01 LCM 12655 Jefferson           28,756,757      
  6.02 LCM 12555 Jefferson           28,243,243      
  7 GACC 675 Creekside Way 0 0 03/06/27 No 03/06/27 43,400,000   58.3% L(27),Def(53),O(4)
  8 LCM Hampton Roads Office Portfolio 0 0 04/06/29 No 04/06/29 36,094,223   60.3% L(38),Grtr1%orYM(79),O(3)
  8.01 LCM 510 Independence Parkway           2,993,378      
  8.02 LCM 676 Independence Parkway           2,987,950      
  8.03 LCM 700 Independence Parkway           2,456,036      
  8.04 LCM 1309 Executive Boulevard           2,108,663      
  8.05 LCM 1317 Executive Boulevard           2,051,672      
  8.06 LCM 200 Golden Oak Court           1,970,256      
  8.07 LCM 1301 Executive Boulevard           1,918,693      
  8.08 LCM 505 Independence Parkway           1,902,410      
  8.09 LCM 1313 Executive Boulevard           1,726,009      
  8.10 LCM 208 Golden Oak Court           1,712,440      
  8.11 LCM 1305 Executive Boulevard           1,652,735      
  8.12 LCM 500 Independence Parkway           1,628,311      
  8.13 LCM 501 Independence Parkway           1,595,745      
  8.14 LCM 1 Enterprise Parkway           1,479,049      
  8.15 LCM 1457 Miller Store Road           1,373,209      
  8.16 LCM 2809 South Lynnhaven Road           1,183,239      
  8.17 LCM 22 Enterprise Parkway           1,123,534      
  8.18 LCM 521 Butler Farm Road           1,107,251      
  8.19 LCM 21 Enterprise Parkway           1,036,691      
  8.20 LCM 484 Viking Drive           1,025,836      
  8.21 LCM 629 Phoenix Drive           716,457      
  8.22 LCM 5 Manhattan Square           344,659      
  9 GSMC 711 Fifth Avenue 0 0 03/06/30 No 03/06/30 40,000,000   54.5% L(27),Def(86),O(7)
  10 GACC BX Industrial Portfolio 0 0 10/09/26 No 10/09/26 37,400,000   39.6% Grtr1%orYM(70),O(7)
  10.01 GACC Bridgewater Center 1           2,542,854      
  10.02 GACC 401 E Laraway Rd           1,662,484      
  10.03 GACC Rochelle 1           1,359,857      
  10.04 GACC 350A Salem Church Rd           1,296,974      
  10.05 GACC Romeoville Bldg 1           1,182,997      
  10.06 GACC 251 E Laraway Rd           1,143,695      
  10.07 GACC 7940 Kentucky           1,139,765      
  10.08 GACC Mountain Top Distribution Center 2           947,184      
  10.09 GACC Enterprise Parkway           919,672      
  10.10 GACC Cavalier I           907,881      
  10.11 GACC 1910 International           817,486      
  10.12 GACC Glen Dale           754,603      
  10.13 GACC Romeoville Bldg 2           742,812      
  10.14 GACC Enterprise Distribution Center 1           687,789      
  10.15 GACC 2270 Woodale           672,068      
  10.16 GACC 2950 Lexington Ave South           660,277      
  10.17 GACC Rivers Bend Center 1B           656,347      
  10.18 GACC DFW Logistics Center (Bldg 4)           644,557      
  10.19 GACC Rivers Bend Center 1C           620,975      
  10.20 GACC Territorial           609,185      
  10.21 GACC Diamond Hill 2           605,254      
  10.22 GACC Rivers Bend Center 2A           597,394      
  10.23 GACC Rivers Bend Center 1A           589,533      
  10.24 GACC Diamond Hill 3           585,603      
  10.25 GACC Whippany Business Center 1           577,743      
  10.26 GACC The Colony Land           558,092      
  10.27 GACC Shawnee Distribution Center 1           554,161      
  10.28 GACC Rivers Bend Center 2B           546,301      
  10.29 GACC 7930 Kentucky           542,371      
  10.30 GACC Dues Dr Distribution Center 1           534,510      
  10.31 GACC Gibraltar           530,580      
  10.32 GACC Diamond Hill 1           530,580      
  10.33 GACC DFW Logistics Center (Bldg 3)           530,580      
  10.34 GACC Elk Grove Distribution Center 1           514,859      
  10.35 GACC 1000 Lucas Way           514,859      
  10.36 GACC Lakeview           510,929      
  10.37 GACC DFW Logistics Center (Bldg 5)           483,417      
  10.38 GACC 9756 International           459,836      
  10.39 GACC 350B Salem Church Rd           432,325      
  10.40 GACC 6105 Trenton Ln           432,325      
  10.41 GACC 300 Salem Church Rd           428,394      
  10.42 GACC Tower           424,464      
  10.43 GACC 1940 Fernbrook Ln           424,464      
  10.44 GACC Production Distribution Center 1           412,673      
  10.45 GACC Culpeper           408,743      
  10.46 GACC Fairfield Distribution Center 1           404,813      
  10.47 GACC Cavalier II           396,953      
  10.48 GACC World Park II           353,720      
  10.49 GACC Diamond Hill 4           345,860      
  10.50 GACC 2290-2298 Woodale           322,278      
  

ANNEX A-1

                         
                         
                         
                         
                         
  Loan # Seller(1) Property Name 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)
  10.51 GACC 514 Butler Rd           314,418      
  10.52 GACC Northridge II           298,697      
  10.53 GACC 2222 Woodale           286,906      
  10.54 GACC Northridge I           275,116      
  10.55 GACC Romeoville Distribution Center 1           259,395      
  10.56 GACC 1825 Airport Exchange           235,813      
  10.57 GACC 7453 Empire - Bldg C           227,953      
  10.58 GACC Rivers Bend Center 1D           204,372      
  10.59 GACC Heathrow           192,581      
  10.60 GACC 2240-2250 Woodale           165,069      
  10.61 GACC 273 Industrial Way           143,453      
  10.62 GACC 7453 Empire - Bldg B           137,558      
  10.63 GACC 7453 Empire - Bldg A           119,872      
  10.64 GACC Rivers Bend Center - Land           15,721      
  10.65 GACC Production Distribution Center 1B           0      
  10.66 GACC Bridgewater Center 2           0      
  10.67 GACC Laraway Land 1           0      
  10.68 GACC Laraway Land 2           0      
  11 LCM Whitehall III & V 0 0 12/06/29 No 12/06/29 28,671,599   50.4% L(30),Def(86),O(4)
  12 JPMCB Frick Building 0 0 03/01/30 No 03/01/30 29,442,370   58.9% L(27),Def(90),O(3)
  13 LCM Peace Coliseum 0 0 03/06/30 No 03/06/30 34,500,000   43.1% L(27),Def(89),O(4)
  14 LCM Los Angeles Leased Fee Portfolio 0 0 09/06/29 No 09/06/29 24,000,000   63.0% L(33),Def(83),O(4)
  14.01 LCM 5901 West Century Boulevard           3,868,235      
  14.02 LCM 5959 West Century Boulevard           3,388,235      
  14.03 LCM 6151 West Century Boulevard           3,190,588      
  14.04 LCM 5933 West Century Boulevard           2,908,235      
  14.05 LCM 5940 West 98th Street           2,795,294      
  14.06 LCM 9801 Airport Boulevard           2,682,353      
  14.07 LCM 6144 West 98th Street           2,654,118      
  14.08 LCM 5960 West 98th Street           2,512,941      
  15 JPMCB 1340 Concord 0 0 08/01/29 No 08/01/29 22,000,000   67.5% L(34),Def(82),O(4)
  16 LCM 1333 Main Street 0 0 03/06/30 No 03/06/30 18,503,657   62.7% L(27),Def(90),O(3)
  17 GSMC City National Plaza 5 days grace, two times per calendar year, other than the payment due on the Maturity Date 0 04/01/30 No 04/01/30 20,000,000   41.4% Grtr1%orYM(26),DeforGrtr1%orYM(87),O(7)
  18 GSMC Moffett Towers Buildings A, B & C 0 0 02/06/30 No 02/06/30 20,000,000   38.7% L(24),Grtr1%orYM(4),DeforGrtr1%orYM(85),O(7)
  18.01 GSMC Moffett Towers Building B           6,883,117      
  18.02 GSMC Moffett Towers Building C           6,883,117      
  18.03 GSMC Moffett Towers Building A           6,233,766      
  19 GACC Roscoe Office 0 0 03/06/30 No 03/06/30 18,500,000   60.3% L(27),Def(88),O(5)
  20 LCM Lava Ridge Business Center 0 0 02/06/30 No 02/06/30 16,408,030   54.9% L(28),Def(88),O(4)
  21 GSMC PCI Pharma Portfolio 0 0 11/06/29 No 11/06/29 16,750,000   65.4% L(23),Grtr1%orYM(8),DeforGrtr1%orYM(85),O(4)
  21.01 GSMC 3001 Red Lion Road           7,580,601      
  21.02 GSMC 4536 & 4545 Assembly Drive           5,309,449      
  21.03 GSMC 6166 Nancy Ridge Drive           1,998,614      
  21.04 GSMC 6146 Nancy Ridge Drive           1,312,221      
  21.05 GSMC 1635 & 1639 New Milford School Road           549,114      
  22 JPMCB The Oliver 0 0 03/01/30 No 03/01/30 15,100,000   54.5% L(27),Def(89),O(4)
  23 JPMCB Apollo Education Group HQ Campus 0 0 02/05/25 No 02/05/25 15,000,000   47.2% L(28),Def(29),O(3)
  24 LCM SHP Building IV 0 0 03/06/30 No 03/06/30 11,344,427   56.2% L(27),Def(89),O(4)
  25 GACC GIP REIT Portfolio 0 0 03/06/30 No 03/06/30 9,293,670   61.8% L(27),Def(89),O(4)
  25.01 GACC 15091 Alabama Highway 20           5,557,676      
  25.02 GACC 1300 South Dale Mabry Highway           2,161,319      
  25.03 GACC 3707 14th Street Northwest           1,574,675      
  26 LCM Belvedere Place 0 0 09/06/29 No 09/06/29 11,250,000   62.0% L(33),Def(83),O(4)
  27 GACC Staples Headquarters 0 0 02/06/30 No 02/06/30 10,000,000   45.5% L(28),Def(85),O(7)
  28 LCM NOV Headquarters 0 0 04/06/29 No 04/06/29 10,000,000   68.8% L(38),Def(79),O(3)
  29 GACC Briarcliff Apartments 0 0 03/06/30 No 03/06/30 7,124,250   41.4% L(27),Def(9),DeforGrtr1%orYM(79),O(5)
  30 GSMC Stuart’s Crossing 0 0 04/06/30 No 04/06/30 7,590,464   57.5% L(26),Def(89),O(5)
  31 LCM KB Fresenius & DaVita Southeast Portfolio 0 0 01/06/30 No 01/06/30 7,265,189   53.0% L(29),Def(88),O(3)
  31.01 LCM 4751 West Fuqua Street           1,991,703      
  31.02 LCM 205 Belle Meade Point           1,855,905      
  31.03 LCM 3530 Rowe Lane           1,788,006      
  31.04 LCM 5552 Platt Springs Road           1,629,575      
  32 GSMC Caton Crossings 0 0 04/06/30 No 04/06/30 6,047,229   50.4% L(26),Def(89),O(5)
  33 GSMC Midland Atlantic Portfolio 0 0 01/06/30 No 01/06/30 6,309,675   59.0% L(29),Def(86),O(5)
  33.01 GSMC Parkside Square           1,681,924      
  33.02 GSMC Maysville Marketsquare           1,418,816      
  33.03 GSMC Pinecrest Pointe           1,386,850      
  33.04 GSMC Valleydale Marketplace           826,209      
  33.05 GSMC Putnam Plaza           683,589      
  33.06 GSMC Heritage Plaza           312,287      
  34 LCM Guidepost Montessori 0 0 12/06/29 No 12/06/29 6,007,738   61.3% L(30),Def(87),O(3)
  35 LCM Maple Grove RV Resort 0 0 03/06/30 No 03/06/30 5,700,000   42.2% L(29),Def(89),O(4)
  36 JPMCB 278 Court Street 0 0 03/01/30 No 03/01/30 4,594,845   62.9% L(27),Def(89),O(4)
  37 LCM Willow Lake Tech Center 0 0 12/06/29 No 12/06/29 3,904,217   54.2% L(30),Def(86),O(4)
                         
  

ANNEX A-1

                                   
                                   
        HISTORICAL FINANCIALS(14)  
                                   
                                   
  Loan # Seller(1) Property Name 2017 Revenues ($) 2017 Total Expenses ($) 2017 NOI ($) 2018 Revenues ($) 2018 Total Expenses ($) 2018 NOI ($) 2019 Revenues ($) 2019 Total Expenses ($) 2019 NOI ($) Most Recent Revenues ($) Most Recent Total Expenses ($) Most Recent NOI ($)(15) As of UW Economic Occupancy %
  1 LCM 530 Broadway 19,239,426 5,371,535 13,867,891 21,604,981 6,186,773 15,418,208       24,364,884 6,520,296 17,844,588 09/30/19 92.6%
  2 LCM LA County Office Portfolio 9,162,941 3,434,355 5,728,586 9,720,766 3,852,618 5,868,148 10,292,066 3,985,881 6,306,185         91.6%
  2.01 LCM 29903 Agoura Road 2,705,335 1,056,123 1,649,212 3,169,534 1,086,109 2,083,425 2,920,324 1,146,467 1,773,857         91.4%
  2.02 LCM 29899 Agoura Road 2,398,372 712,751 1,685,621 2,558,686 754,057 1,804,629 2,662,801 765,508 1,897,293         91.4%
  2.03 LCM 5230 Las Virgenes Road 2,181,166 903,618 1,277,548 2,252,080 899,621 1,352,459 2,195,679 914,829 1,280,850         91.4%
  2.04 LCM 5855 Topanga Canyon Boulevard 1,219,694 726,087 493,607 1,103,300 744,713 358,587 1,541,078 772,206 768,872         92.6%
  2.05 LCM 29901 Agoura Road 658,374 35,776 622,598 637,166 368,118 269,048 972,184 386,871 585,313         91.4%
  3 JPMCB Chase Center Tower I                           95.0%
  4 JPMCB Chase Center Tower II                           95.0%
  5 JPMCB/GACC/GSMC 1633 Broadway 159,464,803 65,274,796 94,190,007 179,219,236 70,120,786 109,098,450 182,760,348 71,951,033 110,809,315 184,447,000 73,621,000 110,826,000 05/31/20 95.9%
  6 LCM 12555 & 12655 Jefferson 9,657,835 3,242,842 6,414,993 11,935,471 3,991,728 7,943,743 13,045,983 4,458,888 8,587,095         87.5%
  6.01 LCM 12655 Jefferson 6,089,969 1,933,903 4,156,067 6,688,863 2,219,070 4,469,793 6,946,867 2,317,051 4,629,816         81.0%
  6.02 LCM 12555 Jefferson 3,567,865 1,308,939 2,258,927 5,246,608 1,772,657 3,473,951 6,099,116 2,141,837 3,957,279         94.5%
  7 GACC 675 Creekside Way                           95.0%
  8 LCM Hampton Roads Office Portfolio 21,087,480 8,021,316 13,066,165 22,024,884 8,557,697 13,467,187       21,987,290 8,175,801 13,811,489 03/31/20 86.4%
  8.01 LCM 510 Independence Parkway 1,560,495 427,404 1,133,091 1,586,135 466,558 1,119,577       1,428,893 485,055 943,839 03/31/20 89.9%
  8.02 LCM 676 Independence Parkway 1,639,675 536,448 1,103,227 1,786,101 595,649 1,190,452       1,726,531 523,616 1,202,914 03/31/20 95.0%
  8.03 LCM 700 Independence Parkway 943,328 370,585 572,743 1,108,787 444,909 663,878       1,501,891 454,145 1,047,745 03/31/20 95.0%
  8.04 LCM 1309 Executive Boulevard 1,170,430 371,764 798,666 1,186,584 383,410 803,173       1,179,550 346,019 833,531 03/31/20 95.0%
  8.05 LCM 1317 Executive Boulevard 1,620,996 588,889 1,032,107 1,466,124 612,494 853,631       1,134,862 563,771 571,091 03/31/20 95.0%
  8.06 LCM 200 Golden Oak Court 1,300,078 490,691 809,386 1,351,961 521,636 830,325       1,272,854 508,962 763,892 03/31/20 84.8%
  8.07 LCM 1301 Executive Boulevard 1,015,339 402,338 613,000 1,108,777 419,587 689,190       1,165,699 409,503 756,196 03/31/20 95.0%
  8.08 LCM 505 Independence Parkway 1,100,430 484,996 615,433 1,370,119 516,051 854,069       1,243,755 513,057 730,698 03/31/20 95.0%
  8.09 LCM 1313 Executive Boulevard 935,774 232,405 703,369 940,845 262,226 678,619       941,702 233,150 708,552 03/31/20 95.0%
  8.10 LCM 208 Golden Oak Court 971,501 419,453 552,049 1,010,043 467,635 542,408       1,204,429 446,711 757,718 03/31/20 94.0%
  8.11 LCM 1305 Executive Boulevard 981,211 420,688 560,523 1,005,548 418,112 587,436       1,101,790 373,412 728,378 03/31/20 80.8%
  8.12 LCM 500 Independence Parkway 905,425 213,630 691,794 849,276 218,638 630,638       874,273 217,779 656,495 03/31/20 95.0%
  8.13 LCM 501 Independence Parkway 943,770 445,414 498,356 950,114 486,336 463,777       1,180,809 506,104 674,705 03/31/20 90.4%
  8.14 LCM 1 Enterprise Parkway 998,590 431,069 567,521 1,027,873 445,366 582,506       847,926 428,452 419,474 03/31/20 66.3%
  8.15 LCM 1457 Miller Store Road 677,603 165,407 512,196 642,571 171,150 471,421       703,003 164,551 538,452 03/31/20 95.0%
  8.16 LCM 2809 South Lynnhaven Road 1,044,441 415,783 628,659 1,080,955 440,144 640,811       1,039,635 398,244 641,391 03/31/20 75.9%
  8.17 LCM 22 Enterprise Parkway 749,544 441,320 308,224 888,388 474,254 414,134       1,008,981 435,317 573,663 03/31/20 76.3%
  8.18 LCM 521 Butler Farm Road 505,491 156,326 349,165 541,938 165,401 376,537       582,334 172,230 410,104 03/31/20 95.0%
  8.19 LCM 21 Enterprise Parkway 796,186 502,490 293,696 852,808 519,379 333,429       838,356 478,156 360,200 03/31/20 60.0%
  8.20 LCM 484 Viking Drive 684,812 270,724 414,088 661,008 282,155 378,853       356,596 292,703 63,893 03/31/20 44.3%
  8.21 LCM 629 Phoenix Drive 305,942 108,924 197,018 305,262 106,818 198,444       371,503 92,755 278,747 03/31/20 95.0%
  8.22 LCM 5 Manhattan Square 236,421 124,567 111,853 303,668 139,788 163,880       281,918 132,109 149,809 03/31/20 95.0%
  9 GSMC 711 Fifth Avenue 62,723,555 17,358,037 45,365,518 63,038,695 18,950,129 44,088,566 69,563,590 20,967,241 48,596,349         90.6%
  10 GACC BX Industrial Portfolio 58,906,928 15,685,910 43,221,019 58,809,513 16,639,572 42,169,941 66,763,069 18,447,435 48,315,634 68,047,168 17,089,007 50,958,160 03/31/20 85.1%
  10.01 GACC Bridgewater Center 1                            
  10.02 GACC 401 E Laraway Rd                            
  10.03 GACC Rochelle 1                            
  10.04 GACC 350A Salem Church Rd                            
  10.05 GACC Romeoville Bldg 1                            
  10.06 GACC 251 E Laraway Rd                            
  10.07 GACC 7940 Kentucky                            
  10.08 GACC Mountain Top Distribution Center 2                            
  10.09 GACC Enterprise Parkway                            
  10.10 GACC Cavalier I                            
  10.11 GACC 1910 International                            
  10.12 GACC Glen Dale                            
  10.13 GACC Romeoville Bldg 2                            
  10.14 GACC Enterprise Distribution Center 1                            
  10.15 GACC 2270 Woodale                            
  10.16 GACC 2950 Lexington Ave South                            
  10.17 GACC Rivers Bend Center 1B                            
  10.18 GACC DFW Logistics Center (Bldg 4)                            
  10.19 GACC Rivers Bend Center 1C                            
  10.20 GACC Territorial                            
  10.21 GACC Diamond Hill 2                            
  10.22 GACC Rivers Bend Center 2A                            
  10.23 GACC Rivers Bend Center 1A                            
  10.24 GACC Diamond Hill 3                            
  10.25 GACC Whippany Business Center 1                            
  10.26 GACC The Colony Land                            
  10.27 GACC Shawnee Distribution Center 1                            
  10.28 GACC Rivers Bend Center 2B                            
  10.29 GACC 7930 Kentucky                            
  10.30 GACC Dues Dr Distribution Center 1                            
  10.31 GACC Gibraltar                            
  10.32 GACC Diamond Hill 1                            
  10.33 GACC DFW Logistics Center (Bldg 3)                            
  10.34 GACC Elk Grove Distribution Center 1                            
  10.35 GACC 1000 Lucas Way                            
  10.36 GACC Lakeview                            
  10.37 GACC DFW Logistics Center (Bldg 5)                            
  10.38 GACC 9756 International                            
  10.39 GACC 350B Salem Church Rd                            
  10.40 GACC 6105 Trenton Ln                            
  10.41 GACC 300 Salem Church Rd                            
  10.42 GACC Tower                            
  10.43 GACC 1940 Fernbrook Ln                            
  10.44 GACC Production Distribution Center 1                            
  10.45 GACC Culpeper                            
  10.46 GACC Fairfield Distribution Center 1                            
  10.47 GACC Cavalier II                            
  10.48 GACC World Park II                            
  10.49 GACC Diamond Hill 4                            
  10.50 GACC 2290-2298 Woodale                            
  

                                   
                                   
        HISTORICAL FINANCIALS(14)  
                                   
                                   
  Loan # Seller(1) Property Name 2017 Revenues ($) 2017 Total Expenses ($) 2017 NOI ($) 2018 Revenues ($) 2018 Total Expenses ($) 2018 NOI ($) 2019 Revenues ($) 2019 Total Expenses ($) 2019 NOI ($) Most Recent Revenues ($) Most Recent Total Expenses ($) Most Recent NOI ($)(15) As of UW Economic Occupancy %
  10.51 GACC 514 Butler Rd                            
  10.52 GACC Northridge II                            
  10.53 GACC 2222 Woodale                            
  10.54 GACC Northridge I                            
  10.55 GACC Romeoville Distribution Center 1                            
  10.56 GACC 1825 Airport Exchange                            
  10.57 GACC 7453 Empire - Bldg C                            
  10.58 GACC Rivers Bend Center 1D                            
  10.59 GACC Heathrow                            
  10.60 GACC 2240-2250 Woodale                            
  10.61 GACC 273 Industrial Way                            
  10.62 GACC 7453 Empire - Bldg B                            
  10.63 GACC 7453 Empire - Bldg A                            
  10.64 GACC Rivers Bend Center - Land                            
  10.65 GACC Production Distribution Center 1B                            
  10.66 GACC Bridgewater Center 2                            
  10.67 GACC Laraway Land 1                            
  10.68 GACC Laraway Land 2                            
  11 LCM Whitehall III & V 4,986,895 2,187,503 2,799,392 4,566,824 2,425,080 2,141,744 5,056,141 2,518,216 2,537,925 5,460,073 2,553,957 2,906,116 03/31/20 90.0%
  12 JPMCB Frick Building 6,578,511 2,706,532 3,871,979 6,332,381 2,812,957 3,519,424 6,545,040 2,770,758 3,774,282 6,565,942 2,763,992 3,801,950 03/31/20 73.8%
  13 LCM Peace Coliseum                           92.5%
  14 LCM Los Angeles Leased Fee Portfolio 3,636,860 0 3,636,860 3,972,571 0 3,972,571       4,160,964 0 4,160,964 06/30/19 100.0%
  14.01 LCM 5901 West Century Boulevard 562,927 0 562,927 613,269 0 613,269       644,732 0 644,732 06/30/19 100.0%
  14.02 LCM 5959 West Century Boulevard 491,358 0 491,358 535,299 0 535,299       562,762 0 562,762 06/30/19 100.0%
  14.03 LCM 6151 West Century Boulevard 450,000 0 450,000 500,000 0 500,000       500,000 0 500,000 06/30/19 100.0%
  14.04 LCM 5933 West Century Boulevard 425,000 0 425,000 450,000 0 450,000       462,500 0 462,500 06/30/19 100.0%
  14.05 LCM 5940 West 98th Street 461,976 0 461,976 502,500 0 502,500       536,334 0 536,334 06/30/19 100.0%
  14.06 LCM 9801 Airport Boulevard 380,000 0 380,000 417,000 0 417,000       435,500 0 435,500 06/30/19 100.0%
  14.07 LCM 6144 West 98th Street 444,388 0 444,388 496,416 0 496,416       529,492 0 529,492 06/30/19 100.0%
  14.08 LCM 5960 West 98th Street 421,211 0 421,211 458,087 0 458,087       489,644 0 489,644 06/30/19 100.0%
  15 JPMCB 1340 Concord                           95.0%
  16 LCM 1333 Main Street 4,314,861 2,130,557 2,184,303 4,324,735 2,131,899 2,192,836 4,573,419 2,257,014 2,316,405         92.0%
  17 GSMC City National Plaza 88,008,148 49,667,234 38,340,914 94,160,529 51,376,029 42,784,500 104,745,229 52,577,754 52,167,475         100.0%
  18 GSMC 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         97.0%
  18.01 GSMC Moffett Towers Building B                            
  18.02 GSMC Moffett Towers Building C                            
  18.03 GSMC Moffett Towers Building A                            
  19 GACC Roscoe Office 2,052,278 745,846 1,306,432 2,080,668 770,748 1,309,920 2,286,406 998,105 1,288,301 2,441,441 1,043,139 1,398,302 04/30/20 88.2%
  20 LCM Lava Ridge Business Center 2,252,479 1,097,754 1,154,725 2,397,288 1,083,017 1,314,270 2,290,185 1,069,823 1,220,361         89.7%
  21 GSMC PCI Pharma Portfolio                           95.0%
  21.01 GSMC 3001 Red Lion Road                           95.0%
  21.02 GSMC 4536 & 4545 Assembly Drive                           95.0%
  21.03 GSMC 6166 Nancy Ridge Drive                           95.0%
  21.04 GSMC 6146 Nancy Ridge Drive                           95.0%
  21.05 GSMC 1635 & 1639 New Milford School Road                           95.0%
  22 JPMCB The Oliver       1,629,132 414,139 1,214,993 1,718,286 431,575 1,286,711         96.5%
  23 JPMCB Apollo Education Group HQ Campus                           95.0%
  24 LCM SHP Building IV       505,718 172,843 332,875       1,456,217 298,712 1,157,505 11/30/19 90.0%
  25 GACC GIP REIT Portfolio                   1,115,565 138,918 976,647 03/31/20 95.0%
  25.01 GACC 15091 Alabama Highway 20                            
  25.02 GACC 1300 South Dale Mabry Highway                            
  25.03 GACC 3707 14th Street Northwest                            
  26 LCM Belvedere Place 2,596,799 1,575,004 1,021,795 4,153,415 1,695,234 2,458,181       4,652,115 1,764,525 2,887,590 05/31/19 92.0%
  27 GACC Staples Headquarters                           92.5%
  28 LCM NOV Headquarters 3,500,000 0 3,500,000 3,500,000 0 3,500,000       3,500,000 0 3,500,000 02/28/19 95.0%
  29 GACC Briarcliff Apartments 1,863,702 776,455 1,087,247 1,944,282 844,790 1,099,491 2,032,745 798,039 1,234,706 2,053,840 749,853 1,303,987 05/31/20 95.0%
  30 GSMC Stuart’s Crossing 1,738,626 782,530 956,097 1,760,026 882,879 877,147 1,875,288 770,667 1,104,621         95.0%
  31 LCM KB Fresenius & DaVita Southeast Portfolio                           95.0%
  31.01 LCM 4751 West Fuqua Street                           95.0%
  31.02 LCM 205 Belle Meade Point                           95.0%
  31.03 LCM 3530 Rowe Lane                           95.0%
  31.04 LCM 5552 Platt Springs Road                           95.0%
  32 GSMC Caton Crossings 1,362,424 459,364 903,060 1,323,564 503,531 820,033 1,302,903 452,743 850,159         95.0%
  33 GSMC Midland Atlantic Portfolio 5,693,685 1,594,304 4,099,381 5,673,339 1,681,671 3,991,667 5,929,476 1,695,066 4,234,410 5,987,404 1,668,228 4,319,176 03/31/20 87.3%
  33.01 GSMC Parkside Square 1,378,427 381,493 996,934 1,441,584 380,508 1,061,076 1,449,088 365,560 1,083,528 1,424,539 391,713 1,032,826 03/31/20 95.0%
  33.02 GSMC Maysville Marketsquare 1,314,064 315,460 998,604 1,245,548 319,000 926,548 1,293,140 323,372 969,768 1,297,629 319,930 977,699 03/31/20 88.5%
  33.03 GSMC Pinecrest Pointe 1,114,744 296,986 817,758 1,172,651 316,884 855,767 1,276,481 329,618 946,863 1,291,276 332,927 958,349 03/31/20 84.3%
  33.04 GSMC Valleydale Marketplace 791,360 223,898 567,462 752,396 254,894 497,501 808,929 262,593 546,336 844,317 224,802 619,515 03/31/20 93.2%
  33.05 GSMC Putnam Plaza 718,494 217,918 500,576 707,905 241,534 466,372 713,918 246,445 467,473 722,050 243,051 478,999 03/31/20 73.0%
  33.06 GSMC Heritage Plaza 376,596 158,549 218,047 353,255 168,851 184,404 387,920 167,478 220,442 407,594 155,806 251,788 03/31/20 81.5%
  34 LCM Guidepost Montessori                           95.0%
  35 LCM Maple Grove RV Resort 821,458 360,437 461,021 887,822 346,210 541,612       940,249 307,457 632,792 11/30/19 82.0%
  36 JPMCB 278 Court Street             374,800 55,015 319,785 339,750 57,043 282,707 03/31/20 95.0%
  37 LCM Willow Lake Tech Center 1,016,021 372,931 643,089 1,030,999 351,454 679,545       1,037,452 408,563 628,889 09/30/19 90.0%
                                   
  

ANNEX A-1

                                   
                                   
                                   
                                   
                                   
  Loan # Seller(1) Property Name UW Revenues ($)(4) UW Total Expenses ($) UW NOI ($)(4)(15) UW Capital Items ($) UW NCF ($)(4) UW NOI DSCR(16) UW NCF DSCR(16) UW NOI Debt Yield % UW NCF Debt Yield % Title Type(17) Ground Lease Expiration Ground Lease Extension Terms Franchise Expiration Date PML %
  1 LCM 530 Broadway 25,861,209 8,144,869 17,716,340 1,128,874 16,587,466 2.92 2.73 8.4% 7.9% Fee        
  2 LCM LA County Office Portfolio 10,574,259 4,259,991 6,314,268 711,934 5,602,334 1.56 1.38 9.2% 8.1% Fee       Various
  2.01 LCM 29903 Agoura Road 3,056,698 1,178,812 1,877,886 182,985 1,694,901         Fee       11%
  2.02 LCM 29899 Agoura Road 2,672,976 905,481 1,767,495 145,347 1,622,148         Fee       8%
  2.03 LCM 5230 Las Virgenes Road 2,073,113 961,029 1,112,084 175,807 936,276         Fee       12%
  2.04 LCM 5855 Topanga Canyon Boulevard 1,740,799 805,970 934,829 131,607 803,222         Fee       17%
  2.05 LCM 29901 Agoura Road 1,030,673 408,699 621,974 76,188 545,786         Fee       11%
  3 JPMCB Chase Center Tower I 34,033,485 13,734,122 20,299,364 63,532 20,235,832 3.89 3.87 13.9% 13.8% Fee       14%
  4 JPMCB Chase Center Tower II 28,809,008 11,649,708 17,159,300 53,710 17,105,590 3.89 3.87 13.9% 13.8% Fee       14%
  5 JPMCB/GACC/GSMC 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        
  6 LCM 12555 & 12655 Jefferson 12,691,019 4,254,586 8,436,433 491,587 7,944,846 1.91 1.80 7.6% 7.2% Fee       10%
  6.01 LCM 12655 Jefferson 5,939,722 2,229,760 3,709,962 337,276 3,372,686         Fee       10%
  6.02 LCM 12555 Jefferson 6,751,297 2,024,826 4,726,471 154,311 4,572,160         Fee       10%
  7 GACC 675 Creekside Way 10,300,299 2,397,845 7,902,454 35,563 7,866,891 2.53 2.52 9.5% 9.4% Fee       9%
  8 LCM Hampton Roads Office Portfolio 22,491,550 8,208,420 14,283,130 1,999,510 12,283,620 1.63 1.40 10.9% 9.4% Fee        
  8.01 LCM 510 Independence Parkway 1,641,235 464,172 1,177,063 149,607 1,027,456         Fee        
  8.02 LCM 676 Independence Parkway 1,734,449 566,305 1,168,144 124,013 1,044,131         Fee        
  8.03 LCM 700 Independence Parkway 1,552,007 460,658 1,091,349 151,036 940,313         Fee        
  8.04 LCM 1309 Executive Boulevard 1,140,747 347,270 793,477 83,070 710,407         Fee        
  8.05 LCM 1317 Executive Boulevard 1,703,553 579,811 1,123,742 117,489 1,006,253         Fee        
  8.06 LCM 200 Golden Oak Court 1,315,851 511,023 804,828 119,187 685,641         Fee        
  8.07 LCM 1301 Executive Boulevard 1,158,540 430,355 728,185 80,378 647,807         Fee        
  8.08 LCM 505 Independence Parkway 1,276,818 506,992 769,826 105,340 664,487         Fee        
  8.09 LCM 1313 Executive Boulevard 913,640 245,927 667,712 79,854 587,859         Fee        
  8.10 LCM 208 Golden Oak Court 1,163,614 448,022 715,592 102,981 612,611         Fee        
  8.11 LCM 1305 Executive Boulevard 877,947 407,712 470,235 78,642 391,593         Fee        
  8.12 LCM 500 Independence Parkway 855,826 201,768 654,058 80,784 573,274         Fee        
  8.13 LCM 501 Independence Parkway 1,247,637 504,547 743,090 95,336 647,755         Fee        
  8.14 LCM 1 Enterprise Parkway 797,415 436,790 360,625 92,667 267,958         Fee        
  8.15 LCM 1457 Miller Store Road 682,520 160,590 521,930 96,224 425,707         Fee        
  8.16 LCM 2809 South Lynnhaven Road 993,473 420,842 572,631 90,710 481,921         Fee        
  8.17 LCM 22 Enterprise Parkway 1,027,606 456,302 571,304 98,517 472,787         Fee        
  8.18 LCM 521 Butler Farm Road 567,856 140,351 427,505 67,484 360,021         Fee        
  8.19 LCM 21 Enterprise Parkway 874,882 498,244 376,638 87,547 289,091         Fee        
  8.20 LCM 484 Viking Drive 358,058 224,104 133,955 35,290 98,664         Fee        
  8.21 LCM 629 Phoenix Drive 363,187 92,851 270,336 37,978 232,358         Fee        
  8.22 LCM 5 Manhattan Square 244,690 103,786 140,904 25,375 115,529         Fee        
  9 GSMC 711 Fifth Avenue 74,193,553 22,888,769 51,304,783 629,356 50,675,427 2.94 2.90 9.4% 9.3% Fee        
  10 GACC BX Industrial Portfolio 68,219,859 19,321,765 48,898,094 3,329,314 45,568,781 3.83 3.57 12.8% 12.0% Various Various Various    
  10.01 GACC Bridgewater Center 1                   Fee        
  10.02 GACC 401 E Laraway Rd                   Fee        
  10.03 GACC Rochelle 1                   Fee        
  10.04 GACC 350A Salem Church Rd                   Fee        
  10.05 GACC Romeoville Bldg 1                   Fee        
  10.06 GACC 251 E Laraway Rd                   Fee        
  10.07 GACC 7940 Kentucky                   Fee        
  10.08 GACC Mountain Top Distribution Center 2                   Fee        
  10.09 GACC Enterprise Parkway                   Fee        
  10.10 GACC Cavalier I                   Fee        
  10.11 GACC 1910 International                   Fee        
  10.12 GACC Glen Dale                   Fee        
  10.13 GACC Romeoville Bldg 2                   Fee        
  10.14 GACC Enterprise Distribution Center 1                   Fee        
  10.15 GACC 2270 Woodale                   Fee        
  10.16 GACC 2950 Lexington Ave South                   Fee        
  10.17 GACC Rivers Bend Center 1B                   Fee        
  10.18 GACC DFW Logistics Center (Bldg 4)                   Leasehold 09/19/2056 None    
  10.19 GACC Rivers Bend Center 1C                   Fee        
  10.20 GACC Territorial                   Fee        
  10.21 GACC Diamond Hill 2                   Fee        
  10.22 GACC Rivers Bend Center 2A                   Fee        
  10.23 GACC Rivers Bend Center 1A                   Fee        
  10.24 GACC Diamond Hill 3                   Fee        
  10.25 GACC Whippany Business Center 1                   Fee        
  10.26 GACC The Colony Land                   Fee        
  10.27 GACC Shawnee Distribution Center 1                   Fee        
  10.28 GACC Rivers Bend Center 2B                   Fee        
  10.29 GACC 7930 Kentucky                   Fee        
  10.30 GACC Dues Dr Distribution Center 1                   Fee        
  10.31 GACC Gibraltar                   Fee        
  10.32 GACC Diamond Hill 1                   Fee        
  10.33 GACC DFW Logistics Center (Bldg 3)                   Leasehold 08/01/2056 None    
  10.34 GACC Elk Grove Distribution Center 1                   Fee        
  10.35 GACC 1000 Lucas Way                   Fee        
  10.36 GACC Lakeview                   Fee        
  10.37 GACC DFW Logistics Center (Bldg 5)                   Leasehold 11/07/2056 None    
  10.38 GACC 9756 International                   Fee        
  10.39 GACC 350B Salem Church Rd                   Fee        
  10.40 GACC 6105 Trenton Ln                   Fee        
  10.41 GACC 300 Salem Church Rd                   Fee        
  10.42 GACC Tower                   Fee        
  10.43 GACC 1940 Fernbrook Ln                   Fee        
  10.44 GACC Production Distribution Center 1                   Fee        
  10.45 GACC Culpeper                   Fee        
  10.46 GACC Fairfield Distribution Center 1                   Fee        
  10.47 GACC Cavalier II                   Fee        
  10.48 GACC World Park II                   Fee        
  10.49 GACC Diamond Hill 4                   Fee        
  10.50 GACC 2290-2298 Woodale                   Fee        
  

ANNEX A-1

                                   
                                   
                                   
                                   
                                   
  Loan # Seller(1) Property Name UW Revenues ($)(4) UW Total Expenses ($) UW NOI ($)(4)(15) UW Capital Items ($) UW NCF ($)(4) UW NOI DSCR(16) UW NCF DSCR(16) UW NOI Debt Yield % UW NCF Debt Yield % Title Type(17) Ground Lease Expiration Ground Lease Extension Terms Franchise Expiration Date PML %
  10.51 GACC 514 Butler Rd                   Fee        
  10.52 GACC Northridge II                   Fee        
  10.53 GACC 2222 Woodale                   Fee        
  10.54 GACC Northridge I                   Fee        
  10.55 GACC Romeoville Distribution Center 1                   Fee        
  10.56 GACC 1825 Airport Exchange                   Fee        
  10.57 GACC 7453 Empire - Bldg C                   Fee        
  10.58 GACC Rivers Bend Center 1D                   Fee        
  10.59 GACC Heathrow                   Fee        
  10.60 GACC 2240-2250 Woodale                   Fee        
  10.61 GACC 273 Industrial Way                   Fee        
  10.62 GACC 7453 Empire - Bldg B                   Fee        
  10.63 GACC 7453 Empire - Bldg A                   Fee        
  10.64 GACC Rivers Bend Center - Land                   Fee        
  10.65 GACC Production Distribution Center 1B                   Fee        
  10.66 GACC Bridgewater Center 2                   Fee        
  10.67 GACC Laraway Land 1                   Fee        
  10.68 GACC Laraway Land 2                   Fee        
  11 LCM Whitehall III & V 6,288,405 2,384,341 3,904,063 503,018 3,401,045 1.94 1.69 10.8% 9.4% Fee        
  12 JPMCB Frick Building 6,362,831 2,754,914 3,607,917 393,427 3,214,491 1.85 1.65 10.2% 9.1% Fee        
  13 LCM Peace Coliseum 6,696,348 1,975,278 4,721,069 374,211 4,346,858 3.18 2.93 13.7% 12.6% Fee       9%
  14 LCM Los Angeles Leased Fee Portfolio 5,267,904 0 5,267,904 0 5,267,904 1.75 1.75 6.2% 6.2% Fee       Various
  14.01 LCM 5901 West Century Boulevard 812,081 0 812,081 0 812,081         Fee       22%
  14.02 LCM 5959 West Century Boulevard 708,834 0 708,834 0 708,834         Fee       13%
  14.03 LCM 6151 West Century Boulevard 680,761 0 680,761 0 680,761         Fee       13%
  14.04 LCM 5933 West Century Boulevard 601,110 0 601,110 0 601,110         Fee       10%
  14.05 LCM 5940 West 98th Street 660,427 0 660,427 0 660,427         Fee       17%
  14.06 LCM 9801 Airport Boulevard 558,210 0 558,210 0 558,210         Fee       11%
  14.07 LCM 6144 West 98th Street 644,875 0 644,875 0 644,875         Fee       17%
  14.08 LCM 5960 West 98th Street 601,606 0 601,606 0 601,606         Fee       17%
  15 JPMCB 1340 Concord 3,448,952 1,421,792 2,027,160 174,883 1,852,277 2.19 2.00 9.2% 8.4% Fee        
  16 LCM 1333 Main Street 4,729,409 2,462,836 2,266,573 251,308 2,015,265 2.01 1.78 11.1% 9.8% Fee        
  17 GSMC City National Plaza 120,349,190 52,577,754 67,771,436 5,355,502 62,415,934 4.98 4.59 12.3% 11.3% Fee       19%
  18 GSMC 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       6%
  18.01 GSMC Moffett Towers Building B                   Fee       6%
  18.02 GSMC Moffett Towers Building C                   Fee       6%
  18.03 GSMC Moffett Towers Building A                   Fee       6%
  19 GACC Roscoe Office 2,652,109 1,054,558 1,597,551 81,705 1,515,846 2.14 2.03 8.6% 8.2% Fee       16%
  20 LCM Lava Ridge Business Center 3,247,468 1,305,196 1,942,272 53,777 1,888,495 1.98 1.93 10.6% 10.3% Fee       5%
  21 GSMC PCI Pharma Portfolio 10,601,648 318,049 10,283,599 589,942 9,693,657 2.77 2.61 9.5% 8.9% Fee       Various
  21.01 GSMC 3001 Red Lion Road 4,723,284 141,699 4,581,586 194,445 4,387,141         Fee        
  21.02 GSMC 4536 & 4545 Assembly Drive 3,410,581 102,317 3,308,263 334,254 2,974,009         Fee        
  21.03 GSMC 6166 Nancy Ridge Drive 1,300,934 39,028 1,261,906 16,349 1,245,557         Fee       6%
  21.04 GSMC 6146 Nancy Ridge Drive 857,888 25,737 832,151 10,781 821,370         Fee       12%
  21.05 GSMC 1635 & 1639 New Milford School Road 308,962 9,269 299,693 34,113 265,580         Fee        
  22 JPMCB The Oliver 1,738,570 504,301 1,234,270 6,867 1,227,403 2.18 2.17 8.2% 8.1% Fee       11%
  23 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        
  24 LCM SHP Building IV 1,495,119 280,122 1,214,997 64,814 1,150,183 1.53 1.45 8.8% 8.3% Fee        
  25 GACC GIP REIT Portfolio 1,094,189 178,049 916,141 3,638 912,503 1.39 1.38 8.1% 8.1% Fee        
  25.01 GACC 15091 Alabama Highway 20                   Fee        
  25.02 GACC 1300 South Dale Mabry Highway                   Fee        
  25.03 GACC 3707 14th Street Northwest                   Fee        
  26 LCM Belvedere Place 6,480,910 1,897,439 4,583,471 452,034 4,131,437 2.90 2.62 10.4% 9.4% Fee       8%
  27 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        
  28 LCM NOV Headquarters 5,585,060 2,379,011 3,206,049 67,404 3,138,646 1.74 1.71 8.2% 8.0% Fee        
  29 GACC Briarcliff Apartments 2,051,706 790,304 1,261,403 74,400 1,187,003 2.61 2.46 14.3% 13.5% Fee        
  30 GSMC Stuart’s Crossing 1,784,294 665,002 1,119,292 98,358 1,020,933 2.40 2.19 13.3% 12.2% Fee        
  31 LCM KB Fresenius & DaVita Southeast Portfolio 978,341 218,485 759,856 3,458 756,398 1.68 1.67 9.5% 9.4% Fee        
  31.01 LCM 4751 West Fuqua Street 262,265 70,540 191,724 882 190,842         Fee        
  31.02 LCM 205 Belle Meade Point 236,080 30,487 205,594 1,104 204,490         Fee        
  31.03 LCM 3530 Rowe Lane 246,943 39,155 207,788 738 207,050         Fee        
  31.04 LCM 5552 Platt Springs Road 233,053 78,303 154,750 734 154,016         Fee        
  32 GSMC Caton Crossings 1,395,124 428,011 967,113 96,369 870,744 2.34 2.11 12.4% 11.2% Fee        
  33 GSMC Midland Atlantic Portfolio 5,579,588 1,589,057 3,990,530 348,001 3,642,529 1.56 1.42 8.9% 8.1% Fee        
  33.01 GSMC Parkside Square 1,464,126 339,269 1,124,856 113,932 1,010,924         Fee        
  33.02 GSMC Maysville Marketsquare 1,211,457 302,092 909,366 94,944 814,422         Fee        
  33.03 GSMC Pinecrest Pointe 1,139,313 314,308 825,005 48,582 776,423         Fee        
  33.04 GSMC Valleydale Marketplace 762,970 250,847 512,123 40,573 471,550         Fee        
  33.05 GSMC Putnam Plaza 578,680 223,638 355,042 37,501 317,541         Fee        
  33.06 GSMC Heritage Plaza 423,042 158,903 264,139 12,469 251,669         Fee        
  34 LCM Guidepost Montessori 770,741 144,939 625,802 36,039 589,764 1.62 1.53 9.5% 8.9% Fee       7%
  35 LCM Maple Grove RV Resort 875,740 324,271 551,469 4,450 547,019 2.31 2.29 9.7% 9.6% Fee       5%
  36 JPMCB 278 Court Street 416,100 65,268 350,832 750 350,082 1.19 1.19 6.9% 6.9% Fee        
  37 LCM Willow Lake Tech Center 1,243,594 691,943 551,651 99,757 451,895 2.04 1.67 11.1% 9.1% Fee        
                                   
  

ANNEX A-1

                           
                           
          UPFRONT ESCROW(18)
                           
                           
  Loan # Seller(1) Property Name   Upfront Capex Reserve ($) Upfront Engin. Reserve ($) Upfront Envir. Reserve ($) Upfront TI/LC Reserve ($) Upfront RE Tax Reserve ($) Upfront Ins. Reserve ($) Upfront Debt Service Reserve ($) Upfront Other Reserve ($) Other Upfront Description ($)
  1 LCM 530 Broadway   0 5,520 0 0 0 0 0 19,262,459 Holdback Account Reserve: 18,000,000; Outstanding TI/LC Reserve: 714,484; Free Rent Reserve: 547,974.80
  2 LCM LA County Office Portfolio   308,190 4,938 0 1,000,000 335,000 35,000 0 2,299,537 Outstanding TI/LC Reserve: 2,080,140; Free Rent Reserve: 219,396.52
  2.01 LCM 29903 Agoura Road                    
  2.02 LCM 29899 Agoura Road                    
  2.03 LCM 5230 Las Virgenes Road                    
  2.04 LCM 5855 Topanga Canyon Boulevard                    
  2.05 LCM 29901 Agoura Road                    
  3 JPMCB Chase Center Tower I   0 7,821,488 0 0 0 0 0 24,508,004 Outstanding Landlord Obligations: 24,508,004
  4 JPMCB Chase Center Tower II   0 7,342,312 0 0 0 0 0 23,006,544 Outstanding Landlord Obligations: 23,006,544
  5 JPMCB/GACC/GSMC 1633 Broadway   0 0 0 0 0 0 0 36,389,727 Unfunded Obligations Reserve
  6 LCM 12555 & 12655 Jefferson   0 0 0 2,538,191 1,250,000 6,000 0 3,544,603 Earnout Reserve: 3,500,000.00; Free Rent Reserve: 44,603.12
  6.01 LCM 12655 Jefferson                    
  6.02 LCM 12555 Jefferson                    
  7 GACC 675 Creekside Way   0 0 0 0 0 0 0 11,087,071 Free Rent Reserve: 8,527,537.59; 8x8 Allowance Reserve: 2,559,533.62
  8 LCM Hampton Roads Office Portfolio   250,000 223,102 0 1,500,000 600,000 30,000 0 1,088,187 Outstanding TI/LC Reserve: 1,001,935.59; Free Rent Reserve: 86,251.34
  8.01 LCM 510 Independence Parkway                    
  8.02 LCM 676 Independence Parkway                    
  8.03 LCM 700 Independence Parkway                    
  8.04 LCM 1309 Executive Boulevard                    
  8.05 LCM 1317 Executive Boulevard                    
  8.06 LCM 200 Golden Oak Court                    
  8.07 LCM 1301 Executive Boulevard                    
  8.08 LCM 505 Independence Parkway                    
  8.09 LCM 1313 Executive Boulevard                    
  8.10 LCM 208 Golden Oak Court                    
  8.11 LCM 1305 Executive Boulevard                    
  8.12 LCM 500 Independence Parkway                    
  8.13 LCM 501 Independence Parkway                    
  8.14 LCM 1 Enterprise Parkway                    
  8.15 LCM 1457 Miller Store Road                    
  8.16 LCM 2809 South Lynnhaven Road                    
  8.17 LCM 22 Enterprise Parkway                    
  8.18 LCM 521 Butler Farm Road                    
  8.19 LCM 21 Enterprise Parkway                    
  8.20 LCM 484 Viking Drive                    
  8.21 LCM 629 Phoenix Drive                    
  8.22 LCM 5 Manhattan Square                    
  9 GSMC 711 Fifth Avenue   0 0 0 0 0 0 0 3,048,024 TCO Renewal Reserve: 2,000,000; Unfunded Obligations Reserve: 1,048,024.18
  10 GACC BX Industrial Portfolio   0 0 0 4,048,428 0 0 0 0  
  10.01 GACC Bridgewater Center 1                    
  10.02 GACC 401 E Laraway Rd                    
  10.03 GACC Rochelle 1                    
  10.04 GACC 350A Salem Church Rd                    
  10.05 GACC Romeoville Bldg 1                    
  10.06 GACC 251 E Laraway Rd                    
  10.07 GACC 7940 Kentucky                    
  10.08 GACC Mountain Top Distribution Center 2                    
  10.09 GACC Enterprise Parkway                    
  10.10 GACC Cavalier I                    
  10.11 GACC 1910 International                    
  10.12 GACC Glen Dale                    
  10.13 GACC Romeoville Bldg 2                    
  10.14 GACC Enterprise Distribution Center 1                    
  10.15 GACC 2270 Woodale                    
  10.16 GACC 2950 Lexington Ave South                    
  10.17 GACC Rivers Bend Center 1B                    
  10.18 GACC DFW Logistics Center (Bldg 4)                    
  10.19 GACC Rivers Bend Center 1C                    
  10.20 GACC Territorial                    
  10.21 GACC Diamond Hill 2                    
  10.22 GACC Rivers Bend Center 2A                    
  10.23 GACC Rivers Bend Center 1A                    
  10.24 GACC Diamond Hill 3                    
  10.25 GACC Whippany Business Center 1                    
  10.26 GACC The Colony Land                    
  10.27 GACC Shawnee Distribution Center 1                    
  10.28 GACC Rivers Bend Center 2B                    
  10.29 GACC 7930 Kentucky                    
  10.30 GACC Dues Dr Distribution Center 1                    
  10.31 GACC Gibraltar                    
  10.32 GACC Diamond Hill 1                    
  10.33 GACC DFW Logistics Center (Bldg 3)                    
  10.34 GACC Elk Grove Distribution Center 1                    
  10.35 GACC 1000 Lucas Way                    
  10.36 GACC Lakeview                    
  10.37 GACC DFW Logistics Center (Bldg 5)                    
  10.38 GACC 9756 International                    
  10.39 GACC 350B Salem Church Rd                    
  10.40 GACC 6105 Trenton Ln                    
  10.41 GACC 300 Salem Church Rd                    
  10.42 GACC Tower                    
  10.43 GACC 1940 Fernbrook Ln                    
  10.44 GACC Production Distribution Center 1                    
  10.45 GACC Culpeper                    
  10.46 GACC Fairfield Distribution Center 1                    
  10.47 GACC Cavalier II                    
  10.48 GACC World Park II                    
  10.49 GACC Diamond Hill 4                    
  10.50 GACC 2290-2298 Woodale                    
  

ANNEX A-1

                           
                           
          UPFRONT ESCROW(18)
                           
                           
  Loan # Seller(1) Property Name   Upfront Capex Reserve ($) Upfront Engin. Reserve ($) Upfront Envir. Reserve ($) Upfront TI/LC Reserve ($) Upfront RE Tax Reserve ($) Upfront Ins. Reserve ($) Upfront Debt Service Reserve ($) Upfront Other Reserve ($) Other Upfront Description ($)
  10.51 GACC 514 Butler Rd                    
  10.52 GACC Northridge II                    
  10.53 GACC 2222 Woodale                    
  10.54 GACC Northridge I                    
  10.55 GACC Romeoville Distribution Center 1                    
  10.56 GACC 1825 Airport Exchange                    
  10.57 GACC 7453 Empire - Bldg C                    
  10.58 GACC Rivers Bend Center 1D                    
  10.59 GACC Heathrow                    
  10.60 GACC 2240-2250 Woodale                    
  10.61 GACC 273 Industrial Way                    
  10.62 GACC 7453 Empire - Bldg B                    
  10.63 GACC 7453 Empire - Bldg A                    
  10.64 GACC Rivers Bend Center - Land                    
  10.65 GACC Production Distribution Center 1B                    
  10.66 GACC Bridgewater Center 2                    
  10.67 GACC Laraway Land 1                    
  10.68 GACC Laraway Land 2                    
  11 LCM Whitehall III & V   0 0 0 1,345,891 44,614 14,411 0 364,904 Free Rent Reserve
  12 JPMCB Frick Building   5,897 3,850 0 29,484 80,733 0 0 809,999 Outstanding TI/LC Reserve: 737,840; Free Rent Reserve: 72,159
  13 LCM Peace Coliseum   0 0 0 0 290,000 170,000 0 0  
  14 LCM Los Angeles Leased Fee Portfolio   0 0 0 0 0 0 0 0  
  14.01 LCM 5901 West Century Boulevard                    
  14.02 LCM 5959 West Century Boulevard                    
  14.03 LCM 6151 West Century Boulevard                    
  14.04 LCM 5933 West Century Boulevard                    
  14.05 LCM 5940 West 98th Street                    
  14.06 LCM 9801 Airport Boulevard                    
  14.07 LCM 6144 West 98th Street                    
  14.08 LCM 5960 West 98th Street                    
  15 JPMCB 1340 Concord   0 279,063 0 0 0 0 0 6,844,861 Outstanding TI Reserve: 4,028,400; Free Rent Reserve: 1,530,456.61; Gap Rent Reserve: 977,741.94; Prepaid Rent: 308,262.83
  16 LCM 1333 Main Street   600,000 0 0 1,075,000 210,000 15,000 0 145,013 Outstanding TI/LC Reserve
  17 GSMC City National Plaza   0 0 0 15,444,167 0 0 13,606,389 10,850,414 Free Rent Reserve
  18 GSMC Moffett Towers Buildings A, B & C   0 0 0 53,688,909 0 0 0 34,016,766 Rent Concession Reserve
  18.01 GSMC Moffett Towers Building B                    
  18.02 GSMC Moffett Towers Building C                    
  18.03 GSMC Moffett Towers Building A                    
  19 GACC Roscoe Office   0 15,400 0 195,000 0 0 0 0  
  20 LCM Lava Ridge Business Center   400,000 8,750 0 1,700,000 70,000 0 0 1,781,649 Finance of America Reserve: 911,746.56; Finance of America Leasing Expense Reserve: 495,000; Free Rent Reserve: 374,901.97
  21 GSMC PCI Pharma Portfolio   0 0 0 0 0 0 0 0  
  21.01 GSMC 3001 Red Lion Road                    
  21.02 GSMC 4536 & 4545 Assembly Drive                    
  21.03 GSMC 6166 Nancy Ridge Drive                    
  21.04 GSMC 6146 Nancy Ridge Drive                    
  21.05 GSMC 1635 & 1639 New Milford School Road                    
  22 JPMCB The Oliver   931 0 0 100,000 25,860 0 0 0  
  23 JPMCB Apollo Education Group HQ Campus   9,994 0 0 49,972 0 0 0 0  
  24 LCM SHP Building IV   0 0 0 0 43,750 13,166 0 16,108 Free Rent Reserve
  25 GACC GIP REIT Portfolio   0 7,500 0 0 19,257 0 0 4,336 Common Charges Reserve
  25.01 GACC 15091 Alabama Highway 20                    
  25.02 GACC 1300 South Dale Mabry Highway                    
  25.03 GACC 3707 14th Street Northwest                    
  26 LCM Belvedere Place   0 0 0 2,830,667 500,000 0 0 316,522 Free Rent Reserve
  27 GACC Staples Headquarters   0 0 0 0 0 0 0 0  
  28 LCM NOV Headquarters   0 0 0 0 0 0 0 0  
  29 GACC Briarcliff Apartments   68,320 31,680 0 0 90,085 0 0 0  
  30 GSMC Stuart’s Crossing   0 65,918 0 0 478,404 0 0 0  
  31 LCM KB Fresenius & DaVita Southeast Portfolio   34,575 7,688 0 0 15,000 0 0 0  
  31.01 LCM 4751 West Fuqua Street                    
  31.02 LCM 205 Belle Meade Point                    
  31.03 LCM 3530 Rowe Lane                    
  31.04 LCM 5552 Platt Springs Road                    
  32 GSMC Caton Crossings   0 25,465 0 500,000 180,383 0 0 0  
  33 GSMC Midland Atlantic Portfolio   0 93,262 0 750,000 100,632 0 0 55,825 Unfunded Obligations Reserve
  33.01 GSMC Parkside Square                    
  33.02 GSMC Maysville Marketsquare                    
  33.03 GSMC Pinecrest Pointe                    
  33.04 GSMC Valleydale Marketplace                    
  33.05 GSMC Putnam Plaza                    
  33.06 GSMC Heritage Plaza                    
  34 LCM Guidepost Montessori   0 5,000 0 0 30,000 400 0 0  
  35 LCM Maple Grove RV Resort   0 4,905 0 0 17,000 1,100 0 0  
  36 JPMCB 278 Court Street   88 0 0 167 6,417 571 0 104,000 Outstanding TI Reserve: 80,000; Free Rent Reserve: 24,000
  37 LCM Willow Lake Tech Center   0 11,153 0 0 246,000 1,637 0 0  
                           
  

ANNEX A-1

                                       
                                       
          MONTHLY ESCROW(19)   RESERVE CAPS(20)
                                       
                                       
  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 LCM 530 Broadway   Springing 0 Springing Springing Springing 0         346,800        
  2 LCM LA County Office Portfolio   7,225 0 Springing 66,750 8,700 0         1,000,000        
  2.01 LCM 29903 Agoura Road                                
  2.02 LCM 29899 Agoura Road                                
  2.03 LCM 5230 Las Virgenes Road                                
  2.04 LCM 5855 Topanga Canyon Boulevard                                
  2.05 LCM 29901 Agoura Road                                
  3 JPMCB Chase Center Tower I   Springing 0 Springing Springing Springing Springing Common Charges Reserve                
  4 JPMCB Chase Center Tower II   Springing 0 Springing Springing Springing Springing Common Charges Reserve                
  5 JPMCB/GACC/GSMC 1633 Broadway   Springing 0 Springing Springing Springing 0     1,024,605   5,123,024        
  6 LCM 12555 & 12655 Jefferson   4,040 0 16,159 137,610 5,900 0         Various        
  6.01 LCM 12655 Jefferson                                
  6.02 LCM 12555 Jefferson                                
  7 GACC 675 Creekside Way   2,964 0 Springing 59,117 Springing 0     106,689            
  8 LCM Hampton Roads Office Portfolio   33,050 0 168,555 150,800 22,200 0     4,000,000            
  8.01 LCM 510 Independence Parkway                                
  8.02 LCM 676 Independence Parkway                                
  8.03 LCM 700 Independence Parkway                                
  8.04 LCM 1309 Executive Boulevard                                
  8.05 LCM 1317 Executive Boulevard                                
  8.06 LCM 200 Golden Oak Court                                
  8.07 LCM 1301 Executive Boulevard                                
  8.08 LCM 505 Independence Parkway                                
  8.09 LCM 1313 Executive Boulevard                                
  8.10 LCM 208 Golden Oak Court                                
  8.11 LCM 1305 Executive Boulevard                                
  8.12 LCM 500 Independence Parkway                                
  8.13 LCM 501 Independence Parkway                                
  8.14 LCM 1 Enterprise Parkway                                
  8.15 LCM 1457 Miller Store Road                                
  8.16 LCM 2809 South Lynnhaven Road                                
  8.17 LCM 22 Enterprise Parkway                                
  8.18 LCM 521 Butler Farm Road                                
  8.19 LCM 21 Enterprise Parkway                                
  8.20 LCM 484 Viking Drive                                
  8.21 LCM 629 Phoenix Drive                                
  8.22 LCM 5 Manhattan Square                                
  9 GSMC 711 Fifth Avenue   Springing 0 Springing Springing Springing Springing Downgraded Tenant Reserve   170,012   1,020,072        
  10 GACC BX Industrial Portfolio   Springing 0 Springing Springing Springing Springing Ground Rent Reserve   19,975,883   46,610,395        
  10.01 GACC Bridgewater Center 1                                
  10.02 GACC 401 E Laraway Rd                                
  10.03 GACC Rochelle 1                                
  10.04 GACC 350A Salem Church Rd                                
  10.05 GACC Romeoville Bldg 1                                
  10.06 GACC 251 E Laraway Rd                                
  10.07 GACC 7940 Kentucky                                
  10.08 GACC Mountain Top Distribution Center 2                                
  10.09 GACC Enterprise Parkway                                
  10.10 GACC Cavalier I                                
  10.11 GACC 1910 International                                
  10.12 GACC Glen Dale                                
  10.13 GACC Romeoville Bldg 2                                
  10.14 GACC Enterprise Distribution Center 1                                
  10.15 GACC 2270 Woodale                                
  10.16 GACC 2950 Lexington Ave South                                
  10.17 GACC Rivers Bend Center 1B                                
  10.18 GACC DFW Logistics Center (Bldg 4)                                
  10.19 GACC Rivers Bend Center 1C                                
  10.20 GACC Territorial                                
  10.21 GACC Diamond Hill 2                                
  10.22 GACC Rivers Bend Center 2A                                
  10.23 GACC Rivers Bend Center 1A                                
  10.24 GACC Diamond Hill 3                                
  10.25 GACC Whippany Business Center 1                                
  10.26 GACC The Colony Land                                
  10.27 GACC Shawnee Distribution Center 1                                
  10.28 GACC Rivers Bend Center 2B                                
  10.29 GACC 7930 Kentucky                                
  10.30 GACC Dues Dr Distribution Center 1                                
  10.31 GACC Gibraltar                                
  10.32 GACC Diamond Hill 1                                
  10.33 GACC DFW Logistics Center (Bldg 3)                                
  10.34 GACC Elk Grove Distribution Center 1                                
  10.35 GACC 1000 Lucas Way                                
  10.36 GACC Lakeview                                
  10.37 GACC DFW Logistics Center (Bldg 5)                                
  10.38 GACC 9756 International                                
  10.39 GACC 350B Salem Church Rd                                
  10.40 GACC 6105 Trenton Ln                                
  10.41 GACC 300 Salem Church Rd                                
  10.42 GACC Tower                                
  10.43 GACC 1940 Fernbrook Ln                                
  10.44 GACC Production Distribution Center 1                                
  10.45 GACC Culpeper                                
  10.46 GACC Fairfield Distribution Center 1                                
  10.47 GACC Cavalier II                                
  10.48 GACC World Park II                                
  10.49 GACC Diamond Hill 4                                
  10.50 GACC 2290-2298 Woodale                                
  

ANNEX A-1

                                       
                                       
          MONTHLY ESCROW(19)   RESERVE CAPS(20)
                                       
                                       
  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 ($) Other Reserve Cap ($)
  10.51 GACC 514 Butler Rd                                
  10.52 GACC Northridge II                                
  10.53 GACC 2222 Woodale                                
  10.54 GACC Northridge I                                
  10.55 GACC Romeoville Distribution Center 1                                
  10.56 GACC 1825 Airport Exchange                                
  10.57 GACC 7453 Empire - Bldg C                                
  10.58 GACC Rivers Bend Center 1D                                
  10.59 GACC Heathrow                                
  10.60 GACC 2240-2250 Woodale                                
  10.61 GACC 273 Industrial Way                                
  10.62 GACC 7453 Empire - Bldg B                                
  10.63 GACC 7453 Empire - Bldg A                                
  10.64 GACC Rivers Bend Center - Land                                
  10.65 GACC Production Distribution Center 1B                                
  10.66 GACC Bridgewater Center 2                                
  10.67 GACC Laraway Land 1                                
  10.68 GACC Laraway Land 2                                
  11 LCM Whitehall III & V   4,932 0 36,987 44,614 3,603 0         1,000,000        
  12 JPMCB Frick Building   5,897 0 29,484 40,367 Springing Springing Major Tenant Trigger Reserve       1,769,040       1,452,000
  13 LCM Peace Coliseum   Springing 0 Springing 72,000 14,500 0                  
  14 LCM Los Angeles Leased Fee Portfolio   0 0 0 Springing Springing 0                  
  14.01 LCM 5901 West Century Boulevard                                
  14.02 LCM 5959 West Century Boulevard                                
  14.03 LCM 6151 West Century Boulevard                                
  14.04 LCM 5933 West Century Boulevard                                
  14.05 LCM 5940 West 98th Street                                
  14.06 LCM 9801 Airport Boulevard                                
  14.07 LCM 6144 West 98th Street                                
  14.08 LCM 5960 West 98th Street                                
  15 JPMCB 1340 Concord   1,427 0 0 Springing Springing 0                  
  16 LCM 1333 Main Street   4,673 0 18,693 69,400 5,300 0         1,500,000        
  17 GSMC City National Plaza   Springing 0 Springing Springing Springing 0     1,006,754   7,550,652        
  18 GSMC Moffett Towers Buildings A, B & C   15,858 0 0 282,271 Springing Springing Lease Sweep Reserve                
  18.01 GSMC Moffett Towers Building B                                
  18.02 GSMC Moffett Towers Building C                                
  18.03 GSMC Moffett Towers Building A                                
  19 GACC Roscoe Office   1,406 0 7,028 8,529 Springing 0     50,602   337,348        
  20 LCM Lava Ridge Business Center   0 0 17,355 28,300 Springing Springing Finance of America Reserve               1,250,000
  21 GSMC PCI Pharma Portfolio   Springing 0 Springing Springing Springing 0     311,923   2,034,282        
  21.01 GSMC 3001 Red Lion Road                                
  21.02 GSMC 4536 & 4545 Assembly Drive                                
  21.03 GSMC 6166 Nancy Ridge Drive                                
  21.04 GSMC 6146 Nancy Ridge Drive                                
  21.05 GSMC 1635 & 1639 New Milford School Road                                
  22 JPMCB The Oliver   931 0 Springing 25,860 Springing 0         100,000        
  23 JPMCB Apollo Education Group HQ Campus   9,994 0 49,972 Springing Springing 0                  
  24 LCM SHP Building IV   1,080 0 5,401 8,750 1,097 0                  
  25 GACC GIP REIT Portfolio   1,137 0 Springing 4,814 Springing Springing Common Charges Reserve                
  25.01 GACC 15091 Alabama Highway 20                                
  25.02 GACC 1300 South Dale Mabry Highway                                
  25.03 GACC 3707 14th Street Northwest                                
  26 LCM Belvedere Place   1,742 0 0 65,000 Springing 0     104,544            
  27 GACC Staples Headquarters   Springing 0 0 Springing Springing 0                  
  28 LCM NOV Headquarters   Springing 0 0 Springing Springing 0                  
  29 GACC Briarcliff Apartments   6,200 0 0 22,683 Springing 0                  
  30 GSMC Stuart’s Crossing   1,425 0 8,333 47,840 Springing 0     51,317   300,000        
  31 LCM KB Fresenius & DaVita Southeast Portfolio   Springing 0 0 5,350 Springing 0                  
  31.01 LCM 4751 West Fuqua Street                                
  31.02 LCM 205 Belle Meade Point                                
  31.03 LCM 3530 Rowe Lane                                
  31.04 LCM 5552 Platt Springs Road                                
  32 GSMC Caton Crossings   1,397 0 Springing 18,038 Springing 0     50,279   500,000        
  33 GSMC Midland Atlantic Portfolio   10,123 0 Springing 40,245 Springing 0     452,757   750,000        
  33.01 GSMC Parkside Square                                
  33.02 GSMC Maysville Marketsquare                                
  33.03 GSMC Pinecrest Pointe                                
  33.04 GSMC Valleydale Marketplace                                
  33.05 GSMC Putnam Plaza                                
  33.06 GSMC Heritage Plaza                                
  34 LCM Guidepost Montessori   250 0 0 9,750 400 0                  
  35 LCM Maple Grove RV Resort   371 0 0 4,100 1,300 0                  
  36 JPMCB 278 Court Street   91 0 167 3,209 571 0     5,250   10,000        
  37 LCM Willow Lake Tech Center   1,750 0 6,563 41,000 1,637 0                  
                                       
  

ANNEX A-1

                                 
                                 
            LARGEST TENANT (4), (21), (22), (23)   2nd LARGEST TENANT (4), (21), (22), (23)   3rd LARGEST TENANT (4), (21), (22), (23)
                                 
                                 
  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
  1 LCM 530 Broadway   No Anomaly Partners LLC 84,662 09/30/24   Knotel 48,524 04/30/29   Avalanche Studios NY Inc. 17,990 03/31/22
  2 LCM LA County Office Portfolio   Various                      
  2.01 LCM 29903 Agoura Road   No PNMAC, LLC 50,924 06/30/24   Nuance 34,256 09/30/24   Nationwide Medical 13,665 06/30/24
  2.02 LCM 29899 Agoura Road   No CYDCOR, LLC 43,013 05/31/25   LA Rams 17,462 08/31/21   Chatsworth Products 9,367 02/28/23
  2.03 LCM 5230 Las Virgenes Road   No Western General Insurance 36,609 02/28/25   Anchor Loans 21,076 08/31/23   Express Link Insurance 6,201 11/30/25
  2.04 LCM 5855 Topanga Canyon Boulevard   No JML Law Firm 10,020 06/30/25   Union Bank of California, N.A. 8,068 06/30/22   Stuppler & Co. 4,783 03/31/26
  2.05 LCM 29901 Agoura Road   Yes Motor Vehicle Software Corp 37,758 08/31/30                
  3 JPMCB Chase Center Tower I   Yes Uber Technologies, Inc. 317,660 10/31/39                
  4 JPMCB Chase Center Tower II   Yes Uber Technologies, Inc. 268,548 09/30/39                
  5 JPMCB/GACC/GSMC 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
  6 LCM 12555 & 12655 Jefferson   No                      
  6.01 LCM 12655 Jefferson   No WeWork 82,889 08/31/28   AegisMedia Americas, Inc. / Dentsu 17,867 11/30/23        
  6.02 LCM 12555 Jefferson   No Providence Health System 35,562 07/31/31   Cardinia Real Estate 15,955 09/30/24   Starkey Laboratories 11,595 08/31/20
  7 GACC 675 Creekside Way   Yes 8x8 177,815 12/31/30                
  8 LCM Hampton Roads Office Portfolio   Various                      
  8.01 LCM 510 Independence Parkway   No United States Coast Guard Community Services Command 27,498 01/31/27   Antech Systems, Inc. 23,581 05/31/23   Dollar Tree Management, Inc. 23,424 MTM
  8.02 LCM 676 Independence Parkway   No Strayer University, Inc. 25,622 03/31/21   Woolpert, Inc. 11,259 03/31/21   City of Chesapeake 7,739 10/31/22
  8.03 LCM 700 Independence Parkway   No General Dynamics Info 46,745 01/31/22   Emprise Corporation 23,501 10/31/23   Consumer Portfolio Services 21,705 08/31/25
  8.04 LCM 1309 Executive Boulevard   Yes Cegedim Dendrite 49,870 12/31/20                
  8.05 LCM 1317 Executive Boulevard   No Burns & McDonnell Engineering Company, Inc. 25,625 05/31/30   RRMM Architects, P.C. 24,688 06/30/24   Gannet Satellite Information Network, Inc. 7,580 11/30/24
  8.06 LCM 200 Golden Oak Court   No Tidewater Mortgage Services, Inc. 24,289 08/31/22   Novonics Corp 10,950 12/31/23   Ironclad Technology Services LLC 9,850 05/31/22
  8.07 LCM 1301 Executive Boulevard   No Cox Communications Hampton Roads, LLC 26,136 MTM   CACI, Inc. 23,884 01/31/21        
  8.08 LCM 505 Independence Parkway   No Cdyne 26,902 10/31/20   Honeywell Technology Solutions, Inc. 5,964 01/21/22   ReavesColey PLLC 5,718 06/30/21
  8.09 LCM 1313 Executive Boulevard   Yes Sutherland Global Services Inc. 49,870 09/30/24                
  8.10 LCM 208 Golden Oak Court   No Wells Fargo Advisors, LLC 20,003 06/30/21   Merrill Lynch, Pierce, Fenner & Smith Incorporated 14,693 09/30/22   Sentara Healthcare 7,942 12/31/21
  8.11 LCM 1305 Executive Boulevard   No Schenker, Inc. 31,709 01/31/21   Precision Spinal Care, Inc. 2,298 03/31/27   LinQuest Corporation 2,116 MTM
  8.12 LCM 500 Independence Parkway   No Children’s Hospital of The King’s Daughters, Inc. 38,213 05/31/26   Chesapeake Ear, Nose & Throat 12,787 12/31/20        
  8.13 LCM 501 Independence Parkway   No Antech Systems 9,832 05/31/21   C&F Mortgage 7,332 10/31/21   Apogee Solutions 4,425 01/31/25
  8.14 LCM 1 Enterprise Parkway   No Science Systems and Applications Inc. 30,755 05/31/21   Battelle Memorial Institute 4,270 07/31/24   Amedisys Home Health of Virginia, LLC 3,146 04/30/23
  8.15 LCM 1457 Miller Store Road   No Ultralife Corporation 32,522 04/30/21   Continental Tide Defense Systems, Inc. 16,350 04/30/21   Rexel USA, Inc. 8,262 08/31/20
  8.16 LCM 2809 South Lynnhaven Road   No Innovative Systems & Solutions, Inc. 10,840 07/31/20   AGVIQ, LLC 10,625 05/31/24   Pond & Company 6,086 12/31/22
  8.17 LCM 22 Enterprise Parkway   No Intergraph Corporation 13,000 10/31/20   Mathew Thompson, III, Consulting Engineers, Inc. 9,356 10/31/22   Homeland Security Solutions, Inc. 8,156 11/30/20
  8.18 LCM 521 Butler Farm Road   Yes Ferguson Enterprises, Inc. 44,651 03/31/21                
  8.19 LCM 21 Enterprise Parkway   No United States of America (Air National Guard) 9,950 04/30/23   Intelligent Software Solutions USA, LLC 8,823 09/30/20   Science and Technology Corporation 6,577 11/30/21
  8.20 LCM 484 Viking Drive   No Brock & Scott, PLLC 5,572 12/31/21   Morgan-Marrow Company 2,902 03/31/22   Karda Systems, LLC 2,324 10/31/21
  8.21 LCM 629 Phoenix Drive   No Precision Measurements, Inc. 6,904 01/31/22   Eliza Hope Foundation 5,766 08/31/23   Center for Autism and Related Disorders, LLC 4,070 01/31/23
  8.22 LCM 5 Manhattan Square   Yes Jacobs Technology, Inc. 17,068 02/29/24                
  9 GSMC 711 Fifth Avenue   No SunTrust Banks 84,516 04/30/24   Allen & Company 70,972 09/30/33   Ralph Lauren 38,638 06/30/29
  10 GACC BX Industrial Portfolio   Various                      
  10.01 GACC Bridgewater Center 1   No Research Assist, Inc 2,179 12/31/20                
  10.02 GACC 401 E Laraway Rd   Yes Amazon 475,104 07/31/25                
  10.03 GACC Rochelle 1   No Del Monte Foods, Inc. 312,750 04/30/21   Clarkwestern Dietrich Building Systems LLC 266,825 10/14/28        
  10.04 GACC 350A Salem Church Rd   Yes DHL 405,100 07/31/21                
  10.05 GACC Romeoville Bldg 1   No Sealed Air Corporation 106,876 07/31/23   Amazon 93,048 07/31/29        
  10.06 GACC 251 E Laraway Rd   Yes National Distribution Centers, LLC 374,460 06/30/21                
  10.07 GACC 7940 Kentucky   No The United States of America 121,345 10/31/28                
  10.08 GACC Mountain Top Distribution Center 2   Yes Signify North America Corp 400,000 04/30/22                
  10.09 GACC Enterprise Parkway   No Tecnico Corporation 155,107 03/31/22   E & J Acquisition, LLC 119,099 MTM   TRG Customer Solutions, Inc. 34,109 12/31/22
  10.10 GACC Cavalier I   No Philadelphia Truck Lines, Inc. 48,946 05/31/27   Noble Sales Co., Inc. 33,385 01/31/24   Lasership Inc 33,370 12/31/21
  10.11 GACC 1910 International   Yes Qualis Automotive, L.L.C. 300,000 10/31/22                
  10.12 GACC Glen Dale   No Upper Crust Bakery Limited Partnership 118,315 10/31/28   American Combustion Industries, Inc. 23,297 06/30/24   Trinity Highway Rentals, Inc. 17,047 02/29/24
  10.13 GACC Romeoville Bldg 2   No DS Smith Extrusion USA, LLC 61,689 09/30/27                
  10.14 GACC Enterprise Distribution Center 1   No Verst Group Logistics Inc. 143,000 07/31/20   Commonwealth Warehouse, Inc. 132,000 04/30/23        
  10.15 GACC 2270 Woodale   No Quanex Building Products Corp 94,148 02/28/21   Coag Medical LLC 30,121 12/31/21   The United States of America 20,514 MTM
  10.16 GACC 2950 Lexington Ave South   No Bell International Laboratories, Incorporated 122,032 12/31/26   UFP Eagan LLC 37,553 05/31/21   Consolidated Precision Products Corp. 24,960 05/31/21
  10.17 GACC Rivers Bend Center 1B   No Merit Medical Systems, Inc. 79,652 12/31/22   Wayfair, LLC 46,275 01/31/21   Trident Graphics NA LLC 44,873 08/31/22
  10.18 GACC DFW Logistics Center (Bldg 4)   Yes The Coca-Cola Company 144,000 08/31/23                
  10.19 GACC Rivers Bend Center 1C   Yes Capital One Services, LLC 158,400 08/31/23                
  10.20 GACC Territorial   Yes Chicago Office Technology Group, Inc. 125,448 05/08/23                
  10.21 GACC Diamond Hill 2   No Transnational Foods, Inc. 148,640 10/31/20   Amazon 75,980 09/30/26        
  10.22 GACC Rivers Bend Center 2A   No Nestor Imports, Inc. 61,504 07/31/27   Bimbo Bakeries USA, Inc. 57,668 12/31/25   Lidl US Trading, LLC 21,583 07/31/27
  10.23 GACC Rivers Bend Center 1A   Yes Maximus Federal Services, Inc. 123,980 06/30/22                
  10.24 GACC Diamond Hill 3   No Barton Mines Company, LLC 100,221 12/31/20   Carroll’s, LLC 66,800 05/31/26        
  10.25 GACC Whippany Business Center 1   No State of New Jersey 28,211 MTM   Publishers Circulation Fulfillment, Inc. 19,476 02/28/23   Samuels, Inc. 16,788 10/31/23
  10.26 GACC The Colony Land   No                      
  10.27 GACC Shawnee Distribution Center 1   Yes Ford Motor Company 223,200 09/30/23                
  10.28 GACC Rivers Bend Center 2B   Yes Lidl US Trading, LLC 158,400 07/31/27                
  10.29 GACC 7930 Kentucky   No Graham Packaging Pet Technologies, Inc. 109,650 12/31/21   Aristech Surfaces, LLC 109,650 05/31/21        
  10.30 GACC Dues Dr Distribution Center 1   No Lasership Inc 64,640 04/30/23   Hanna Paper Recycling (Midwest) Inc. 57,500 04/30/24        
  10.31 GACC Gibraltar   Yes Jernberg Industries, LLC 110,000 12/31/20                
  10.32 GACC Diamond Hill 1   Yes Eska USA B.V., Inc. 152,600 05/31/24                
  10.33 GACC DFW Logistics Center (Bldg 3)   Yes Siemens Postal, Parcel & Airport Logistics LLC 120,000 06/30/23                
  10.34 GACC Elk Grove Distribution Center 1   Yes Acme Industries, Inc. 150,700 08/31/28                
  10.35 GACC 1000 Lucas Way   Yes Measurement Specialties, Inc. 120,000 07/31/21                
  10.36 GACC Lakeview   Yes ThredUp Inc. 132,851 01/31/21                
  10.37 GACC DFW Logistics Center (Bldg 5)   No Aramark Refreshment Services, LLC 52,557 12/31/28   Newkirk Logistics, Inc. 42,600 12/31/23   R.S. Hughes Co., Inc. 21,000 05/31/28
  10.38 GACC 9756 International   Yes Taylor Logistics, Inc. 192,000 01/31/24                
  10.39 GACC 350B Salem Church Rd   Yes DHL 134,500 07/31/21                
  10.40 GACC 6105 Trenton Ln   No Amazon 51,648 05/31/25   Parsons Electric LLC 42,822 03/31/30        
  10.41 GACC 300 Salem Church Rd   Yes DHL 120,000 07/31/21                
  10.42 GACC Tower   No Fitzgerald Marketing and Comm 14,346 04/30/22   Mistras Group, Inc. 14,200 12/31/21   Panatrol Corporation 12,574 02/28/25
  10.43 GACC 1940 Fernbrook Ln   No Signature Designer Services LLC 23,000 07/31/23   Winfield Solutions, LLC 19,155 03/31/22   Cheney, Inc. 18,000 12/31/21
  10.44 GACC Production Distribution Center 1   Yes Wayne/Scott Fetzer Company 232,880 04/30/23                
  10.45 GACC Culpeper   Yes UFP Elkwood, LLC 150,000 07/31/22                
  10.46 GACC Fairfield Distribution Center 1   No Innomark Communications LLC 123,524 12/31/20   Midwest Container Corporation 79,976 12/31/24        
  10.47 GACC Cavalier II   No Cryomax U.S.A., Inc. 31,330 11/30/23   Flowserve US Inc. 23,585 12/31/20   Cost Business Services Corporation 23,580 12/31/24
  10.48 GACC World Park II   No Nu-Tech Polymers Co., Inc. 45,024 06/30/23   Pitney Bowes Presort Services, Inc. 44,800 02/28/21        
  10.49 GACC Diamond Hill 4   No Serco Inc. 75,700 06/30/22   Sprintcom, Inc. 0 05/31/32        
  10.50 GACC 2290-2298 Woodale   No Magno International, L.P. 32,610 12/31/24   Zero Gravity Trampoline Park 25,488 04/30/22   Allina Health System 20,082 07/31/22
  

ANNEX A-1

                                 
                                 
            LARGEST TENANT (4), (21), (22), (23)   2nd LARGEST TENANT (4), (21), (22), (23)   3rd LARGEST TENANT (4), (21), (22), (23)
                                 
                                 
  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
  10.51 GACC 514 Butler Rd   No The United States of America 7,768 07/07/33                
  10.52 GACC Northridge II   No Remedi Seniorcare of Virginia, LLC 35,403 06/30/28   Wells Fargo Bank N.A. 23,041 01/31/22   Vogue Furniture Direct, Inc. 11,674 02/28/21
  10.53 GACC 2222 Woodale   No Diversified Laboratory Testing, LLC 27,890 04/30/24   UL LLC 10,116 11/30/20        
  10.54 GACC Northridge I   No Datamatx, Incorporated 24,755 01/31/22   TruGreen Limited Partnership 13,671 01/31/22   Niche Logistics, LLC 11,521 05/31/21
  10.55 GACC Romeoville Distribution Center 1   Yes US Hose Corporation 75,250 05/31/22                
  10.56 GACC 1825 Airport Exchange   No MT Brothers Group, Inc. 23,791 05/31/24   D&W International, Inc. 12,365 03/31/23   Accelerated Courier, Inc. 12,215 06/30/22
  10.57 GACC 7453 Empire - Bldg C   Yes New Era Industrial, LLC 101,250 12/31/24                
  10.58 GACC Rivers Bend Center 1D   Yes Carl Zeiss Vision, Inc. 40,460 11/30/23                
  10.59 GACC Heathrow   Yes SGS North America Inc 38,504 12/31/24                
  10.60 GACC 2240-2250 Woodale   No Tacy, LLC 23,286 01/31/24   Proguard Sports, Inc. 11,331 12/31/24   Empirehouse Inc 7,934 09/30/28
  10.61 GACC 273 Industrial Way   No                      
  10.62 GACC 7453 Empire - Bldg B   No North Bend Equipment LLC 20,175 MTM   AIT Worldwide Logistics, Inc. 16,177 01/31/21   Equipment Solutions Group LLC 7,360 12/31/20
  10.63 GACC 7453 Empire - Bldg A   Yes Freight Rite, Inc. 47,840 06/30/20                
  10.64 GACC Rivers Bend Center - Land   No                      
  10.65 GACC Production Distribution Center 1B   Yes Wayne/Scott Fetzer Company 76,000 04/30/23                
  10.66 GACC Bridgewater Center 2   Yes U.S.A. Container Co., Inc. 102,000 02/28/25                
  10.67 GACC Laraway Land 1   No                      
  10.68 GACC Laraway Land 2   No                      
  11 LCM Whitehall III & V   No Charlotte Mecklenburg Hospital Authority 76,827 06/30/21   Novant Health, Inc. 33,215 06/30/25   GSA - ATF 30,371 02/09/30
  12 JPMCB Frick Building   No Allegheny Court of Common Pleas 34,277 12/31/27   Goehring, Rutter Boehm 26,521 12/31/21   Kids Voice 18,412 09/30/26
  13 LCM Peace Coliseum   Yes Overstock.com 236,585 02/28/45                
  14 LCM Los Angeles Leased Fee Portfolio   No                      
  14.01 LCM 5901 West Century Boulevard   No                      
  14.02 LCM 5959 West Century Boulevard   No                      
  14.03 LCM 6151 West Century Boulevard   No                      
  14.04 LCM 5933 West Century Boulevard   No                      
  14.05 LCM 5940 West 98th Street   No                      
  14.06 LCM 9801 Airport Boulevard   No                      
  14.07 LCM 6144 West 98th Street   No                      
  14.08 LCM 5960 West 98th Street   No                      
  15 JPMCB 1340 Concord   Yes Ultimate Software 100,710 05/31/30                
  16 LCM 1333 Main Street   No PricewaterhouseCoopers, LLP 57,921 05/31/25   SC Education Lottery 34,012 07/31/21   SC Workers’ Compensation 24,103 03/31/22
  17 GSMC City National Plaza   No City National Bank 343,538 12/31/31   Jones Day 163,680 11/30/26   Paul Hastings, LLP 140,891 08/31/32
  18 GSMC Moffett Towers Buildings A, B & C   No                      
  18.01 GSMC Moffett Towers Building B   Yes Google 317,166 12/31/30                
  18.02 GSMC 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
  18.03 GSMC Moffett Towers Building A   Yes Google 317,166 06/30/26                
  19 GACC Roscoe Office   No County of Los Angeles 28,473 07/31/26   GSA Social Security Admin 19,498 05/20/27   Excel Executive Suites 14,517 09/30/34
  20 LCM Lava Ridge Business Center   No American Pacific Mortgage 28,871 01/31/24   Finance of America Mortgage LLC 18,177 11/30/22   ClearCaptions 17,612 03/31/25
  21 GSMC PCI Pharma Portfolio   Yes                      
  21.01 GSMC 3001 Red Lion Road   Yes PCI Pharma 447,000 10/31/39                
  21.02 GSMC 4536 & 4545 Assembly Drive   Yes PCI Pharma 768,400 10/31/39                
  21.03 GSMC 6166 Nancy Ridge Drive   Yes PCI Pharma 37,583 10/31/39                
  21.04 GSMC 6146 Nancy Ridge Drive   Yes PCI Pharma 24,785 10/31/39                
  21.05 GSMC 1635 & 1639 New Milford School Road   Yes PCI Pharma 78,420 10/31/39                
  22 JPMCB The Oliver   No Alex Boudaie DDS Inc. 1,796 04/30/26   Wall Street Pizza LLC 1,560 05/31/24   Yoga Salt 1,513 01/31/26
  23 JPMCB Apollo Education Group HQ Campus   Yes Apollo Education Group 599,664 03/01/31                
  24 LCM SHP Building IV   No Cardinal Financial 12,289 09/30/28   Julia’s Oven 12,052 07/31/33   Stable Development LLC 7,637 10/31/32
  25 GACC GIP REIT Portfolio   Yes                      
  25.01 GACC 15091 Alabama Highway 20   Yes Pratt & Whitney 63,000 01/31/29                
  25.02 GACC 1300 South Dale Mabry Highway   Yes Starbucks 2,200 02/29/28                
  25.03 GACC 3707 14th Street Northwest   Yes 7-Eleven 3,000 03/31/26                
  26 LCM Belvedere Place   No WeWork 46,116 12/31/30   Redwood Trust, Inc. 21,370 05/31/28   Merrill Lynch 18,450 06/30/22
  27 GACC Staples Headquarters   Yes Staples 666,088 03/31/45                
  28 LCM NOV Headquarters   Yes National Oilwell Varco, Inc. 337,019 11/30/37                
  29 GACC Briarcliff Apartments   No                      
  30 GSMC Stuart’s Crossing   No Jewel Osco 70,529 07/28/29   Anytime Fitness 4,549 07/31/26   Silverlake Restaurant 2,428 MTM
  31 LCM KB Fresenius & DaVita Southeast Portfolio   Yes                      
  31.01 LCM 4751 West Fuqua Street   Yes Tolland Dialysis, LLC 8,818 08/31/33                
  31.02 LCM 205 Belle Meade Point   Yes Fresenius Kidney Care Dogwood 11,040 12/12/34                
  31.03 LCM 3530 Rowe Lane   Yes Fresenius Kidney Care North Forsyth 7,378 06/30/34                
  31.04 LCM 5552 Platt Springs Road   Yes Genessee Dialysis, LLC 7,339 02/28/34                
  32 GSMC Caton Crossings   No Tony’s Fresh Market 56,192 11/30/22   Hallmark 5,000 02/29/24   PT Solutions 3,000 06/30/25
  33 GSMC Midland Atlantic Portfolio   No                      
  33.01 GSMC Parkside Square   No America’s Thrift Store 57,640 08/31/24   Rouse’s Supermarket 39,684 11/30/25   Habitat For Humanity Restore 16,320 11/30/29
  33.02 GSMC Maysville Marketsquare   No Kroger 93,384 02/29/32   Shoe Sensation 10,200 09/30/23   Pet Valu, Inc. 4,000 11/30/26
  33.03 GSMC Pinecrest Pointe   No Food Lion 40,160 01/08/24   Carolina Dance Center, Inc. 14,575 12/31/21   Manchester’s Grill 4,143 03/31/26
  33.04 GSMC Valleydale Marketplace   No Walmart Neighborhood Market 47,653 01/27/30   Dollar Tree 9,100 02/28/23   Cajun Boys & Our Poboys 3,214 06/30/23
  33.05 GSMC Putnam Plaza   No Tractor Supply Company 22,000 12/31/27   Anytime Fitness 7,000 06/30/24   Shoe Sensation 6,500 11/30/23
  33.06 GSMC Heritage Plaza   No Jorge Gurgel Martial Arts 4,200 05/31/24   Buffalo Wings & Rings 3,600 12/31/23   M&M Family Dental 2,800 02/28/21
  34 LCM Guidepost Montessori   Yes Guidepost Montessori School 12,000 03/31/36                
  35 LCM Maple Grove RV Resort   No                      
  36 JPMCB 278 Court Street   No The Dermatology Specialists 2,300 10/14/31                
  37 LCM Willow Lake Tech Center   No Club Colors 34,841 06/30/28   Enshu 19,905 06/30/22   ISCO International 14,235 04/30/22
                                 
  

ANNEX A-1

                             
                             
            4th LARGEST TENANT (4), (21), (22), (23)   5th LARGEST TENANT (4), (21), (22), (23)    
                             
                             
  Loan # Seller(1) Property Name     4th Largest Tenant Unit Size Lease Expiration   5th Largest Tenant Unit Size Lease Expiration   Loan Purpose
  1 LCM 530 Broadway     Alanda Music Ltd. 13,573 09/30/22   Club Monaco 11,382 03/31/29   Acquisition
  2 LCM LA County Office Portfolio                     Refinance
  2.01 LCM 29903 Agoura Road     Motor Vehicle Software Corp 4,549 08/31/30            
  2.02 LCM 29899 Agoura Road     Thorson Insurance 8,748 11/30/22            
  2.03 LCM 5230 Las Virgenes Road     Cedar Financial 4,868 01/31/21   Porky Products 4,458 04/30/22    
  2.04 LCM 5855 Topanga Canyon Boulevard     Rehwald, Glasner & Chaleff 4,392 12/31/22   Grossman Law Offices 3,391 12/31/22    
  2.05 LCM 29901 Agoura Road                      
  3 JPMCB Chase Center Tower I                     Refinance
  4 JPMCB Chase Center Tower II                     Refinance
  5 JPMCB/GACC/GSMC 1633 Broadway     Morgan Stanley & Co 260,829 03/31/32   Kasowitz Benson Torres 203,394 03/31/37   Refinance
  6 LCM 12555 & 12655 Jefferson                     Refinance
  6.01 LCM 12655 Jefferson                      
  6.02 LCM 12555 Jefferson     KTGY Group 8,407 MTM   Campus Explorer 6,017 04/30/21    
  7 GACC 675 Creekside Way                     Acquisition
  8 LCM Hampton Roads Office Portfolio                     Acquisition
  8.01 LCM 510 Independence Parkway     Verizon Wireless 12,258 10/31/21            
  8.02 LCM 676 Independence Parkway     McDonough Bolyard Peck 7,289 01/31/21   Centrotrade 5,874 01/31/23    
  8.03 LCM 700 Independence Parkway     Distinct Sales & Marketing 3,125 07/31/22            
  8.04 LCM 1309 Executive Boulevard                      
  8.05 LCM 1317 Executive Boulevard     Adtalem Global Education Inc. 6,263 08/31/23   The Whiting-Turner Contracting Company 5,081 12/31/25    
  8.06 LCM 200 Golden Oak Court     Orion ICS, LLC 7,179 03/31/23   UPS Supply Chain Solutions, Inc. 2,457 03/31/23    
  8.07 LCM 1301 Executive Boulevard                      
  8.08 LCM 505 Independence Parkway     Wooten Law 4,608 06/30/23   Allstate Insurance Company 3,545 01/31/23    
  8.09 LCM 1313 Executive Boulevard                      
  8.10 LCM 208 Golden Oak Court     J.G. Wentworth Home Lending, LLC 3,981 03/31/23   People’s Home Equity, Inc. 2,722 09/30/23    
  8.11 LCM 1305 Executive Boulevard     Howroyd-Wright Employment Agency, Inc. 2,101 08/31/23   Allstate Insurance Company 1,611 12/31/20    
  8.12 LCM 500 Independence Parkway                      
  8.13 LCM 501 Independence Parkway     Home Bancshares, Inc. 4,247 01/31/24   Fulton Bank, National Association 4,239 03/31/23    
  8.14 LCM 1 Enterprise Parkway     Triple Canopy, Inc. 1,980 08/31/21   Innovative Vision Technologies, Inc. 696 MTM    
  8.15 LCM 1457 Miller Store Road     U.S. Remodelers, Inc. 8,058 10/31/21            
  8.16 LCM 2809 South Lynnhaven Road     Mclean Mortgage Corporation 4,323 11/30/20   Liberty Title & Escrow Company, LLC 2,991 07/31/21    
  8.17 LCM 22 Enterprise Parkway     York Services Holding Corp. 5,861 09/30/24   Whitney, Bradley & Brown, Inc. 3,604 MTM    
  8.18 LCM 521 Butler Farm Road                      
  8.19 LCM 21 Enterprise Parkway     Analytical Mechanics Associates, Inc. 6,219 08/31/24   Northrop Grumman Systems 5,717 11/30/21    
  8.20 LCM 484 Viking Drive     KH Family Enterprises, Inc. 2,293 09/30/20   PSI Services LLC 1,142 12/31/23    
  8.21 LCM 629 Phoenix Drive     Caliber Home Loans, Inc. 4,026 01/31/22   Hubba Real Estate Services, Inc. 3,783 09/30/23    
  8.22 LCM 5 Manhattan Square                      
  9 GSMC 711 Fifth Avenue     Loro Piana USA 24,388 08/31/25   Sandler Capital 17,200 06/30/27   Refinance
  10 GACC BX Industrial Portfolio                     Refinance
  10.01 GACC Bridgewater Center 1                      
  10.02 GACC 401 E Laraway Rd                      
  10.03 GACC Rochelle 1                      
  10.04 GACC 350A Salem Church Rd                      
  10.05 GACC Romeoville Bldg 1                      
  10.06 GACC 251 E Laraway Rd                      
  10.07 GACC 7940 Kentucky                      
  10.08 GACC Mountain Top Distribution Center 2                      
  10.09 GACC Enterprise Parkway                      
  10.10 GACC Cavalier I     Ann Sacks Tile and Stone, Inc. 33,205 06/30/20   Pioneer Photo Albums, Inc. 33,025 07/31/25    
  10.11 GACC 1910 International                      
  10.12 GACC Glen Dale     Popowski Brothers, Inc. 9,537 MTM            
  10.13 GACC Romeoville Bldg 2                      
  10.14 GACC Enterprise Distribution Center 1                      
  10.15 GACC 2270 Woodale                      
  10.16 GACC 2950 Lexington Ave South                      
  10.17 GACC Rivers Bend Center 1B                      
  10.18 GACC DFW Logistics Center (Bldg 4)                      
  10.19 GACC Rivers Bend Center 1C                      
  10.20 GACC Territorial                      
  10.21 GACC Diamond Hill 2                      
  10.22 GACC Rivers Bend Center 2A     Johnson Brothers Liquor Company of California 1,000 07/31/27            
  10.23 GACC Rivers Bend Center 1A                      
  10.24 GACC Diamond Hill 3                      
  10.25 GACC Whippany Business Center 1     DSN Associates, LLC 13,210 05/31/21   OCI Group Inc 5,500 01/31/21    
  10.26 GACC The Colony Land                      
  10.27 GACC Shawnee Distribution Center 1                      
  10.28 GACC Rivers Bend Center 2B                      
  10.29 GACC 7930 Kentucky                      
  10.30 GACC Dues Dr Distribution Center 1                      
  10.31 GACC Gibraltar                      
  10.32 GACC Diamond Hill 1                      
  10.33 GACC DFW Logistics Center (Bldg 3)                      
  10.34 GACC Elk Grove Distribution Center 1                      
  10.35 GACC 1000 Lucas Way                      
  10.36 GACC Lakeview                      
  10.37 GACC DFW Logistics Center (Bldg 5)                      
  10.38 GACC 9756 International                      
  10.39 GACC 350B Salem Church Rd                      
  10.40 GACC 6105 Trenton Ln                      
  10.41 GACC 300 Salem Church Rd                      
  10.42 GACC Tower     Englert, Inc. 12,325 08/31/21   Accel Entertainment 10,625 10/31/23    
  10.43 GACC 1940 Fernbrook Ln     The Rennebohm Company 17,964 07/31/22   TSA Manufacturing Inc 9,854 08/31/28    
  10.44 GACC Production Distribution Center 1                      
  10.45 GACC Culpeper                      
  10.46 GACC Fairfield Distribution Center 1                      
  10.47 GACC Cavalier II     Rentokil North America, Inc. 15,830 02/28/23            
  10.48 GACC World Park II                      
  10.49 GACC Diamond Hill 4                      
  10.50 GACC 2290-2298 Woodale                      
  

ANNEX A-1

                             
                             
            4th LARGEST TENANT (4), (21), (22), (23)   5th LARGEST TENANT (4), (21), (22), (23)    
                             
                             
  Loan # Seller(1) Property Name     4th Largest Tenant Unit Size Lease Expiration   5th Largest Tenant Unit Size Lease Expiration   Loan Purpose
  10.51 GACC 514 Butler Rd                      
  10.52 GACC Northridge II                      
  10.53 GACC 2222 Woodale                      
  10.54 GACC Northridge I     C. R. H. Catering Co., Inc. 11,110 02/28/25   Storefront Glass Door and More L.L.C. 8,128 12/31/22    
  10.55 GACC Romeoville Distribution Center 1                      
  10.56 GACC 1825 Airport Exchange     Concentra Health Services, Inc. 11,083 04/30/26   Consolidated Electrical Distributors, Inc. 8,295 05/31/23    
  10.57 GACC 7453 Empire - Bldg C                      
  10.58 GACC Rivers Bend Center 1D                      
  10.59 GACC Heathrow                      
  10.60 GACC 2240-2250 Woodale                      
  10.61 GACC 273 Industrial Way                      
  10.62 GACC 7453 Empire - Bldg B     Maruka U.S.A. Inc. 4,130 11/30/22            
  10.63 GACC 7453 Empire - Bldg A                      
  10.64 GACC Rivers Bend Center - Land                      
  10.65 GACC Production Distribution Center 1B                      
  10.66 GACC Bridgewater Center 2                      
  10.67 GACC Laraway Land 1                      
  10.68 GACC Laraway Land 2                      
  11 LCM Whitehall III & V     GSA - MEPCOM 24,632 01/15/33   The Haskell Company 23,390 11/30/24   Refinance
  12 JPMCB Frick Building     Dunbar, Bender, Zapf 14,016 05/31/23   Elite Transit Solutions, LLC 13,226 02/28/30   Refinance
  13 LCM Peace Coliseum                     Recapitalization
  14 LCM Los Angeles Leased Fee Portfolio                     Refinance
  14.01 LCM 5901 West Century Boulevard                      
  14.02 LCM 5959 West Century Boulevard                      
  14.03 LCM 6151 West Century Boulevard                      
  14.04 LCM 5933 West Century Boulevard                      
  14.05 LCM 5940 West 98th Street                      
  14.06 LCM 9801 Airport Boulevard                      
  14.07 LCM 6144 West 98th Street                      
  14.08 LCM 5960 West 98th Street                      
  15 JPMCB 1340 Concord                     Acquisition
  16 LCM 1333 Main Street     Dovetail Insurance Corp. 18,312 02/28/22   Ameris Bank 15,501 07/31/23   Acquisition
  17 GSMC City National Plaza     M. Arthur Gensler Jr. & Associates 87,165 10/31/31   Federal Insurance Company 77,450 02/29/24   Refinance
  18 GSMC Moffett Towers Buildings A, B & C                     Refinance
  18.01 GSMC Moffett Towers Building B                      
  18.02 GSMC Moffett Towers Building C     Acuitus, Inc. 11,319 08/31/24            
  18.03 GSMC Moffett Towers Building A                      
  19 GACC Roscoe Office     US Bank 4,803 08/31/21   AT&T Mobility - Cingular 4,495 05/31/23   Refinance
  20 LCM Lava Ridge Business Center     Ascensus, LLC 14,613 11/30/22   Asurea Wholesale Insurance Services, Inc. 11,094 03/31/24   Acquisition
  21 GSMC PCI Pharma Portfolio                     Acquisition
  21.01 GSMC 3001 Red Lion Road                      
  21.02 GSMC 4536 & 4545 Assembly Drive                      
  21.03 GSMC 6166 Nancy Ridge Drive                      
  21.04 GSMC 6146 Nancy Ridge Drive                      
  21.05 GSMC 1635 & 1639 New Milford School Road                      
  22 JPMCB The Oliver     Mireya Lowe 1,333 06/30/23   Trisha Gonzalez 1,333 06/04/23   Acquisition
  23 JPMCB Apollo Education Group HQ Campus                     Refinance
  24 LCM SHP Building IV     Blume Restaurant 7,043 12/31/28   Arthrex Goode Surgical 6,808 07/31/28   Refinance
  25 GACC GIP REIT Portfolio                     Refinance
  25.01 GACC 15091 Alabama Highway 20                      
  25.02 GACC 1300 South Dale Mabry Highway                      
  25.03 GACC 3707 14th Street Northwest                      
  26 LCM Belvedere Place     UBS 7,107 03/31/27   RW Baird 4,195 10/31/24   Acquisition
  27 GACC Staples Headquarters                     Acquisition
  28 LCM NOV Headquarters                     Acquisition
  29 GACC Briarcliff Apartments                     Refinance
  30 GSMC Stuart’s Crossing     AAA 2,033 06/30/20   Rosati’s 1,667 10/31/24   Acquisition
  31 LCM KB Fresenius & DaVita Southeast Portfolio                     Acquisition
  31.01 LCM 4751 West Fuqua Street                      
  31.02 LCM 205 Belle Meade Point                      
  31.03 LCM 3530 Rowe Lane                      
  31.04 LCM 5552 Platt Springs Road                      
  32 GSMC Caton Crossings     Lucky Bamboo Asian Cuisine 3,000 03/31/24   Brava 3,000 03/31/29   Acquisition
  33 GSMC Midland Atlantic Portfolio                     Refinance
  33.01 GSMC Parkside Square     Aaron’s Sales and Leasing 7,500 09/30/20   El Saltillo Restaurant 5,000 06/30/24    
  33.02 GSMC Maysville Marketsquare     Factory Connection 3,491 03/31/21   AT&T Mobility 1,600 12/31/22    
  33.03 GSMC Pinecrest Pointe     NV Nails 3,075 08/31/26   Karate International 2,771 09/30/22    
  33.04 GSMC Valleydale Marketplace     Alabama Credit Union 1,586 04/30/22   US Nails 1,500 01/31/27    
  33.05 GSMC Putnam Plaza     China Buffet 5,000 05/31/23   Monical’s Pizza 3,200 05/31/22    
  33.06 GSMC Heritage Plaza     Cozy Nail 2,400 01/31/22   Lendmark Financial Services 1,400 12/31/24    
  34 LCM Guidepost Montessori                     Acquisition
  35 LCM Maple Grove RV Resort                     Acquisition
  36 JPMCB 278 Court Street                     Refinance
  37 LCM Willow Lake Tech Center     Links Technology 10,849 02/28/27   All Industrial Electric 6,903 04/30/21   Acquisition
                             
  

ANNEX A-1

                           
                           
                  Pari Passu Debt
                           
                           
  Loan # Seller(1) Property Name   Principal / Carveout Guarantor(24) Lockbox (Y/N) Lockbox  Type(25) Cash Management(25) Pari Passu (Y/N) Pari Passu Note Control (Y/N) Pari Passu Piece In-Trust Cut-Off Balance Pari Passu Piece Non-Trust Cut-Off Balance Total Cut-off Date Pari Passu Debt
  1 LCM 530 Broadway   Serdar Bilgili, Michael Shvo, Deutsche Finance America LLC, DF Deutsche Finance Holding AG, BAYVK Immobilien-Dachfonds 1 SCS SICAV-FIS ELEKTRA 2 Yes Hard Springing Yes Yes 80,000,000 130,000,000 210,000,000
  2 LCM LA County Office Portfolio   Norman J. Kravetz Yes Hard Springing No NAP NAP NAP NAP
  2.01 LCM 29903 Agoura Road                    
  2.02 LCM 29899 Agoura Road                    
  2.03 LCM 5230 Las Virgenes Road                    
  2.04 LCM 5855 Topanga Canyon Boulevard                    
  2.05 LCM 29901 Agoura Road                    
  3 JPMCB Chase Center Tower I   GSW Sports LLC; Uber Technologies, Inc.; Alexandria Real Estate Equities, Inc. Yes Hard Springing Yes No 36,427,500 109,282,500 145,710,000
  4 JPMCB Chase Center Tower II   GSW Sports LLC; Uber Technologies, Inc.; Alexandria Real Estate Equities, Inc. Yes Hard Springing Yes No 31,072,500 93,217,500 124,290,000
  5 JPMCB/GACC/GSMC 1633 Broadway   Paramount Group Operating Partnership LP Yes Hard Springing Yes No 57,500,000 943,500,000 1,001,000,000
  6 LCM 12555 & 12655 Jefferson   Simon Mani, Daniel Mani Yes Soft Springing Yes No 57,000,000 54,000,000 111,000,000
  6.01 LCM 12655 Jefferson                    
  6.02 LCM 12555 Jefferson                    
  7 GACC 675 Creekside Way   Larry Botel Yes Hard Springing Yes Yes 43,400,000 40,000,000 83,400,000
  8 LCM Hampton Roads Office Portfolio   Lawrence Heller Yes Hard In Place Yes No 42,387,896 88,718,851 131,106,747
  8.01 LCM 510 Independence Parkway                    
  8.02 LCM 676 Independence Parkway                    
  8.03 LCM 700 Independence Parkway                    
  8.04 LCM 1309 Executive Boulevard                    
  8.05 LCM 1317 Executive Boulevard                    
  8.06 LCM 200 Golden Oak Court                    
  8.07 LCM 1301 Executive Boulevard                    
  8.08 LCM 505 Independence Parkway                    
  8.09 LCM 1313 Executive Boulevard                    
  8.10 LCM 208 Golden Oak Court                    
  8.11 LCM 1305 Executive Boulevard                    
  8.12 LCM 500 Independence Parkway                    
  8.13 LCM 501 Independence Parkway                    
  8.14 LCM 1 Enterprise Parkway                    
  8.15 LCM 1457 Miller Store Road                    
  8.16 LCM 2809 South Lynnhaven Road                    
  8.17 LCM 22 Enterprise Parkway                    
  8.18 LCM 521 Butler Farm Road                    
  8.19 LCM 21 Enterprise Parkway                    
  8.20 LCM 484 Viking Drive                    
  8.21 LCM 629 Phoenix Drive                    
  8.22 LCM 5 Manhattan Square                    
  9 GSMC 711 Fifth Avenue   Bayerische Versorgungskammer, Deutsche Finance America LLC, DF Deutsche Finance Holding AG, Hessen Lawyers Pension Fund Yes Hard Springing Yes No 40,000,000 505,000,000 545,000,000
  10 GACC BX Industrial Portfolio   BREIT Industrial Holdings LLC Yes Hard Springing Yes No 37,400,000 343,282,660 380,682,660
  10.01 GACC Bridgewater Center 1                    
  10.02 GACC 401 E Laraway Rd                    
  10.03 GACC Rochelle 1                    
  10.04 GACC 350A Salem Church Rd                    
  10.05 GACC Romeoville Bldg 1                    
  10.06 GACC 251 E Laraway Rd                    
  10.07 GACC 7940 Kentucky                    
  10.08 GACC Mountain Top Distribution Center 2                    
  10.09 GACC Enterprise Parkway                    
  10.10 GACC Cavalier I                    
  10.11 GACC 1910 International                    
  10.12 GACC Glen Dale                    
  10.13 GACC Romeoville Bldg 2                    
  10.14 GACC Enterprise Distribution Center 1                    
  10.15 GACC 2270 Woodale                    
  10.16 GACC 2950 Lexington Ave South                    
  10.17 GACC Rivers Bend Center 1B                    
  10.18 GACC DFW Logistics Center (Bldg 4)                    
  10.19 GACC Rivers Bend Center 1C                    
  10.20 GACC Territorial                    
  10.21 GACC Diamond Hill 2                    
  10.22 GACC Rivers Bend Center 2A                    
  10.23 GACC Rivers Bend Center 1A                    
  10.24 GACC Diamond Hill 3                    
  10.25 GACC Whippany Business Center 1                    
  10.26 GACC The Colony Land                    
  10.27 GACC Shawnee Distribution Center 1                    
  10.28 GACC Rivers Bend Center 2B                    
  10.29 GACC 7930 Kentucky                    
  10.30 GACC Dues Dr Distribution Center 1                    
  10.31 GACC Gibraltar                    
  10.32 GACC Diamond Hill 1                    
  10.33 GACC DFW Logistics Center (Bldg 3)                    
  10.34 GACC Elk Grove Distribution Center 1                    
  10.35 GACC 1000 Lucas Way                    
  10.36 GACC Lakeview                    
  10.37 GACC DFW Logistics Center (Bldg 5)                    
  10.38 GACC 9756 International                    
  10.39 GACC 350B Salem Church Rd                    
  10.40 GACC 6105 Trenton Ln                    
  10.41 GACC 300 Salem Church Rd                    
  10.42 GACC Tower                    
  10.43 GACC 1940 Fernbrook Ln                    
  10.44 GACC Production Distribution Center 1                    
  10.45 GACC Culpeper                    
  10.46 GACC Fairfield Distribution Center 1                    
  10.47 GACC Cavalier II                    
  10.48 GACC World Park II                    
  10.49 GACC Diamond Hill 4                    
  10.50 GACC 2290-2298 Woodale                    
  

ANNEX A-1

                           
                           
                  Pari Passu Debt
                           
                           
  Loan # Seller(1) Property Name   Principal / Carveout Guarantor(24) Lockbox (Y/N) Lockbox  Type(25) Cash Management(25) Pari Passu (Y/N) Pari Passu Note Control (Y/N) Pari Passu Piece In-Trust Cut-Off Balance Pari Passu Piece Non-Trust Cut-Off Balance Total Cut-off Date Pari Passu Debt
  10.51 GACC 514 Butler Rd                    
  10.52 GACC Northridge II                    
  10.53 GACC 2222 Woodale                    
  10.54 GACC Northridge I                    
  10.55 GACC Romeoville Distribution Center 1                    
  10.56 GACC 1825 Airport Exchange                    
  10.57 GACC 7453 Empire - Bldg C                    
  10.58 GACC Rivers Bend Center 1D                    
  10.59 GACC Heathrow                    
  10.60 GACC 2240-2250 Woodale                    
  10.61 GACC 273 Industrial Way                    
  10.62 GACC 7453 Empire - Bldg B                    
  10.63 GACC 7453 Empire - Bldg A                    
  10.64 GACC Rivers Bend Center - Land                    
  10.65 GACC Production Distribution Center 1B                    
  10.66 GACC Bridgewater Center 2                    
  10.67 GACC Laraway Land 1                    
  10.68 GACC Laraway Land 2                    
  11 LCM Whitehall III & V   Riprand Count Arco Yes Hard Springing No NAP NAP NAP NAP
  12 JPMCB Frick Building   Aaron Stauber, Alan Ades, Maurice Ades, Robert Ades, Albert Erani, Dennis Erani Yes Hard Springing No NAP NAP NAP NAP
  13 LCM Peace Coliseum   Overstock.com, Inc. Yes Hard In Place No NAP NAP NAP NAP
  14 LCM Los Angeles Leased Fee Portfolio   Paul Alanis, Cofinance, Inc. Yes Hard Springing Yes No 24,000,000 61,000,000 85,000,000
  14.01 LCM 5901 West Century Boulevard                    
  14.02 LCM 5959 West Century Boulevard                    
  14.03 LCM 6151 West Century Boulevard                    
  14.04 LCM 5933 West Century Boulevard                    
  14.05 LCM 5940 West 98th Street                    
  14.06 LCM 9801 Airport Boulevard                    
  14.07 LCM 6144 West 98th Street                    
  14.08 LCM 5960 West 98th Street                    
  15 JPMCB 1340 Concord   HGGP Capital VIII, LLC, HGGP Capital IX, LLC, HGGP Capital X, LLC, HGGP Capital XI, LLC, HGGP Capital XII, LLC, HGGP Capital XIII, LLC Yes Hard Springing No NAP NAP NAP NAP
  16 LCM 1333 Main Street   Jacques Bessoudo, Iser Rabinovitz Yes Hard Springing No NAP NAP NAP NAP
  17 GSMC City National Plaza   Fifth Street Properties, LLC Yes Hard Springing Yes No 20,000,000 530,000,000 550,000,000
  18 GSMC Moffett Towers Buildings A, B & C   Jay Paul Yes Hard In Place Yes No 20,000,000 423,000,000 443,000,000
  18.01 GSMC Moffett Towers Building B                    
  18.02 GSMC Moffett Towers Building C                    
  18.03 GSMC Moffett Towers Building A                    
  19 GACC Roscoe Office   Ara Tavitian Yes Hard Springing No NAP NAP NAP NAP
  20 LCM Lava Ridge Business Center   Jeff Pori Yes Hard Springing No NAP NAP NAP NAP
  21 GSMC PCI Pharma Portfolio   New Mountain Net Lease Corporation, New Mountain Net Lease Partners Corporation Yes Hard Springing Yes No 16,750,000 91,750,000 108,500,000
  21.01 GSMC 3001 Red Lion Road                    
  21.02 GSMC 4536 & 4545 Assembly Drive                    
  21.03 GSMC 6166 Nancy Ridge Drive                    
  21.04 GSMC 6146 Nancy Ridge Drive                    
  21.05 GSMC 1635 & 1639 New Milford School Road                    
  22 JPMCB The Oliver   Andrew J. Sobel Yes Springing Springing No NAP NAP NAP NAP
  23 JPMCB Apollo Education Group HQ Campus   Steven Elghanayan Yes Hard Springing Yes No 15,000,000 76,500,000 91,500,000
  24 LCM SHP Building IV   Lance Bradford, Leilani Bradford, Par 3 Nevada Trust Yes Hard Springing No NAP NAP NAP NAP
  25 GACC GIP REIT Portfolio   David Sobelman, Generation Income Properties, L.P. Yes Hard Springing No NAP NAP NAP NAP
  25.01 GACC 15091 Alabama Highway 20                    
  25.02 GACC 1300 South Dale Mabry Highway                    
  25.03 GACC 3707 14th Street Northwest                    
  26 LCM Belvedere Place   Mark R. Hamilton, Anthony O. Zanze, Kurt E. Houtkooper, David P. Messing Yes Hard Springing Yes No 11,250,000 32,750,000 44,000,000
  27 GACC Staples Headquarters   LCN North American Fund III REIT Yes Hard In Place Yes No 10,000,000 80,000,000 90,000,000
  28 LCM NOV Headquarters   Franklin B. Mandel Yes Hard Springing Yes No 10,000,000 29,200,000 39,200,000
  29 GACC Briarcliff Apartments   Michael L. Joseph Yes Springing Springing No NAP NAP NAP NAP
  30 GSMC Stuart’s Crossing   Sterling Value Add Partners III, L.P., Sterling Value Add Partners (NR) III, L.P. Yes Hard Springing No NAP NAP NAP NAP
  31 LCM KB Fresenius & DaVita Southeast Portfolio   Jeff Pori Yes Hard Springing No NAP NAP NAP NAP
  31.01 LCM 4751 West Fuqua Street                    
  31.02 LCM 205 Belle Meade Point                    
  31.03 LCM 3530 Rowe Lane                    
  31.04 LCM 5552 Platt Springs Road                    
  32 GSMC Caton Crossings   Sterling Value Add Partners III, L.P., Sterling Value Add Partners (NR) III, L.P. Yes Hard Springing No NAP NAP NAP NAP
  33 GSMC Midland Atlantic Portfolio   John I. Silverman Yes Springing Springing Yes No 7,500,000 37,500,000 45,000,000
  33.01 GSMC Parkside Square                    
  33.02 GSMC Maysville Marketsquare                    
  33.03 GSMC Pinecrest Pointe                    
  33.04 GSMC Valleydale Marketplace                    
  33.05 GSMC Putnam Plaza                    
  33.06 GSMC Heritage Plaza                    
  34 LCM Guidepost Montessori   Riten Patel Yes Hard Springing No NAP NAP NAP NAP
  35 LCM Maple Grove RV Resort   Desimone Enterprises, LLC Yes Hard Springing No NAP NAP NAP NAP
  36 JPMCB 278 Court Street   Sam Charney Yes Springing Springing No NAP NAP NAP NAP
  37 LCM Willow Lake Tech Center   Bryan S. Kang, Yoon Mi Kang Yes Hard Springing No NAP NAP NAP NAP
                           
  

ANNEX A-1

                             
                             
          Additional Debt(26)   Total Debt
                             
                             
  Loan # Seller(1) Property Name   Additional Debt Permitted (Y/N)(26) Additional Debt Exist (Y/N)(26) Additional Debt Type(s) Additional Debt Cut-off Date Balance Additional Debt Interest Rate    Total Debt Cut-off Balance Total Debt UW NCF DSCR Total Debt Current LTV % Total Debt UW NOI Debt Yield %
  1 LCM 530 Broadway   No No NAP NAP NAP   210,000,000 2.73 53.2% 8.4%
  2 LCM LA County Office Portfolio   No No NAP NAP NAP   NAP NAP NAP NAP
  2.01 LCM 29903 Agoura Road                 NAP NAP NAP
  2.02 LCM 29899 Agoura Road                 NAP NAP NAP
  2.03 LCM 5230 Las Virgenes Road                 NAP NAP NAP
  2.04 LCM 5855 Topanga Canyon Boulevard                 NAP NAP NAP
  2.05 LCM 29901 Agoura Road                 NAP NAP NAP
  3 JPMCB Chase Center Tower I   No Yes B-Notes (83,637,000)/C-Notes (94,453,000) 178,090,000 5.30027247627604   323,800,000 1.36 69.5% 6.2%
  4 JPMCB Chase Center Tower II   No Yes B-Notes (71,363,000)/C-Notes (80,547,000) 151,910,000 5.29994986241854   276,200,000 1.36 69.5% 6.2%
  5 JPMCB/GACC/GSMC 1633 Broadway   Yes Yes Subordinate Debt/Permitted Equityholder Debt or Debt-Like Preferred Equity 249,000,000 2.99000   1,250,000,000 3.08 52.1% 9.5%
  6 LCM 12555 & 12655 Jefferson   No No NAP NAP NAP   111,000,000 1.80 59.5% 7.6%
  6.01 LCM 12655 Jefferson                 1.80 59.5% 7.6%
  6.02 LCM 12555 Jefferson                 1.80 59.5% 7.6%
  7 GACC 675 Creekside Way   No No NAP NAP NAP   83,400,000 2.52 58.3% 9.5%
  8 LCM Hampton Roads Office Portfolio   No Yes Mezzanine Loan 19,715,300 7.97750   150,822,047 1.16 81.4% 9.5%
  8.01 LCM 510 Independence Parkway                 1.16 81.4% 9.5%
  8.02 LCM 676 Independence Parkway                 1.16 81.4% 9.5%
  8.03 LCM 700 Independence Parkway                 1.16 81.4% 9.5%
  8.04 LCM 1309 Executive Boulevard                 1.16 81.4% 9.5%
  8.05 LCM 1317 Executive Boulevard                 1.16 81.4% 9.5%
  8.06 LCM 200 Golden Oak Court                 1.16 81.4% 9.5%
  8.07 LCM 1301 Executive Boulevard                 1.16 81.4% 9.5%
  8.08 LCM 505 Independence Parkway                 1.16 81.4% 9.5%
  8.09 LCM 1313 Executive Boulevard                 1.16 81.4% 9.5%
  8.10 LCM 208 Golden Oak Court                 1.16 81.4% 9.5%
  8.11 LCM 1305 Executive Boulevard                 1.16 81.4% 9.5%
  8.12 LCM 500 Independence Parkway                 1.16 81.4% 9.5%
  8.13 LCM 501 Independence Parkway                 1.16 81.4% 9.5%
  8.14 LCM 1 Enterprise Parkway                 1.16 81.4% 9.5%
  8.15 LCM 1457 Miller Store Road                 1.16 81.4% 9.5%
  8.16 LCM 2809 South Lynnhaven Road                 1.16 81.4% 9.5%
  8.17 LCM 22 Enterprise Parkway                 1.16 81.4% 9.5%
  8.18 LCM 521 Butler Farm Road                 1.16 81.4% 9.5%
  8.19 LCM 21 Enterprise Parkway                 1.16 81.4% 9.5%
  8.20 LCM 484 Viking Drive                 1.16 81.4% 9.5%
  8.21 LCM 629 Phoenix Drive                 1.16 81.4% 9.5%
  8.22 LCM 5 Manhattan Square                 1.16 81.4% 9.5%
  9 GSMC 711 Fifth Avenue   Yes No Permitted Mezzanine NAP NAP   545,000,000 2.90 54.5% 9.4%
  10 GACC BX Industrial Portfolio   No Yes B-Note (85,724,445)/C-Note (129,885,523)/D-Note (53,134,987) 268,744,955 3.30503939035944   649,427,615 2.09 67.6% 7.5%
  10.01 GACC Bridgewater Center 1                 2.09 67.6% 7.5%
  10.02 GACC 401 E Laraway Rd                 2.09 67.6% 7.5%
  10.03 GACC Rochelle 1                 2.09 67.6% 7.5%
  10.04 GACC 350A Salem Church Rd                 2.09 67.6% 7.5%
  10.05 GACC Romeoville Bldg 1                 2.09 67.6% 7.5%
  10.06 GACC 251 E Laraway Rd                 2.09 67.6% 7.5%
  10.07 GACC 7940 Kentucky                 2.09 67.6% 7.5%
  10.08 GACC Mountain Top Distribution Center 2                 2.09 67.6% 7.5%
  10.09 GACC Enterprise Parkway                 2.09 67.6% 7.5%
  10.10 GACC Cavalier I                 2.09 67.6% 7.5%
  10.11 GACC 1910 International                 2.09 67.6% 7.5%
  10.12 GACC Glen Dale                 2.09 67.6% 7.5%
  10.13 GACC Romeoville Bldg 2                 2.09 67.6% 7.5%
  10.14 GACC Enterprise Distribution Center 1                 2.09 67.6% 7.5%
  10.15 GACC 2270 Woodale                 2.09 67.6% 7.5%
  10.16 GACC 2950 Lexington Ave South                 2.09 67.6% 7.5%
  10.17 GACC Rivers Bend Center 1B                 2.09 67.6% 7.5%
  10.18 GACC DFW Logistics Center (Bldg 4)                 2.09 67.6% 7.5%
  10.19 GACC Rivers Bend Center 1C                 2.09 67.6% 7.5%
  10.20 GACC Territorial                 2.09 67.6% 7.5%
  10.21 GACC Diamond Hill 2                 2.09 67.6% 7.5%
  10.22 GACC Rivers Bend Center 2A                 2.09 67.6% 7.5%
  10.23 GACC Rivers Bend Center 1A                 2.09 67.6% 7.5%
  10.24 GACC Diamond Hill 3                 2.09 67.6% 7.5%
  10.25 GACC Whippany Business Center 1                 2.09 67.6% 7.5%
  10.26 GACC The Colony Land                 2.09 67.6% 7.5%
  10.27 GACC Shawnee Distribution Center 1                 2.09 67.6% 7.5%
  10.28 GACC Rivers Bend Center 2B                 2.09 67.6% 7.5%
  10.29 GACC 7930 Kentucky                 2.09 67.6% 7.5%
  10.30 GACC Dues Dr Distribution Center 1                 2.09 67.6% 7.5%
  10.31 GACC Gibraltar                 2.09 67.6% 7.5%
  10.32 GACC Diamond Hill 1                 2.09 67.6% 7.5%
  10.33 GACC DFW Logistics Center (Bldg 3)                 2.09 67.6% 7.5%
  10.34 GACC Elk Grove Distribution Center 1                 2.09 67.6% 7.5%
  10.35 GACC 1000 Lucas Way                 2.09 67.6% 7.5%
  10.36 GACC Lakeview                 2.09 67.6% 7.5%
  10.37 GACC DFW Logistics Center (Bldg 5)                 2.09 67.6% 7.5%
  10.38 GACC 9756 International                 2.09 67.6% 7.5%
  10.39 GACC 350B Salem Church Rd                 2.09 67.6% 7.5%
  10.40 GACC 6105 Trenton Ln                 2.09 67.6% 7.5%
  10.41 GACC 300 Salem Church Rd                 2.09 67.6% 7.5%
  10.42 GACC Tower                 2.09 67.6% 7.5%
  10.43 GACC 1940 Fernbrook Ln                 2.09 67.6% 7.5%
  10.44 GACC Production Distribution Center 1                 2.09 67.6% 7.5%
  10.45 GACC Culpeper                 2.09 67.6% 7.5%
  10.46 GACC Fairfield Distribution Center 1                 2.09 67.6% 7.5%
  10.47 GACC Cavalier II                 2.09 67.6% 7.5%
  10.48 GACC World Park II                 2.09 67.6% 7.5%
  10.49 GACC Diamond Hill 4                 2.09 67.6% 7.5%
  10.50 GACC 2290-2298 Woodale                 2.09 67.6% 7.5%
  

ANNEX A-1

                             
                             
          Additional Debt(26)   Total Debt
                             
                             
  Loan # Seller(1) Property Name   Additional Debt Permitted (Y/N)(26) Additional Debt Exist (Y/N)(26) Additional Debt Type(s) Additional Debt Cut-off Date Balance Additional Debt Interest Rate    Total Debt Cut-off Balance Total Debt UW NCF DSCR Total Debt Current LTV % Total Debt UW NOI Debt Yield %
  10.51 GACC 514 Butler Rd                 2.09 67.6% 7.5%
  10.52 GACC Northridge II                 2.09 67.6% 7.5%
  10.53 GACC 2222 Woodale                 2.09 67.6% 7.5%
  10.54 GACC Northridge I                 2.09 67.6% 7.5%
  10.55 GACC Romeoville Distribution Center 1                 2.09 67.6% 7.5%
  10.56 GACC 1825 Airport Exchange                 2.09 67.6% 7.5%
  10.57 GACC 7453 Empire - Bldg C                 2.09 67.6% 7.5%
  10.58 GACC Rivers Bend Center 1D                 2.09 67.6% 7.5%
  10.59 GACC Heathrow                 2.09 67.6% 7.5%
  10.60 GACC 2240-2250 Woodale                 2.09 67.6% 7.5%
  10.61 GACC 273 Industrial Way                 2.09 67.6% 7.5%
  10.62 GACC 7453 Empire - Bldg B                 2.09 67.6% 7.5%
  10.63 GACC 7453 Empire - Bldg A                 2.09 67.6% 7.5%
  10.64 GACC Rivers Bend Center - Land                 2.09 67.6% 7.5%
  10.65 GACC Production Distribution Center 1B                 2.09 67.6% 7.5%
  10.66 GACC Bridgewater Center 2                 2.09 67.6% 7.5%
  10.67 GACC Laraway Land 1                 2.09 67.6% 7.5%
  10.68 GACC Laraway Land 2                 2.09 67.6% 7.5%
  11 LCM Whitehall III & V   No No NAP NAP NAP   NAP NAP NAP NAP
  12 JPMCB Frick Building   No No NAP NAP NAP   NAP NAP NAP NAP
  13 LCM Peace Coliseum   No Yes Mezzanine Loan 12,220,159 5.00200   46,720,159 2.03 58.4% 10.1%
  14 LCM Los Angeles Leased Fee Portfolio   No No NAP NAP NAP   85,000,000 1.75 63.0% 6.2%
  14.01 LCM 5901 West Century Boulevard                 1.75 63.0% 6.2%
  14.02 LCM 5959 West Century Boulevard                 1.75 63.0% 6.2%
  14.03 LCM 6151 West Century Boulevard                 1.75 63.0% 6.2%
  14.04 LCM 5933 West Century Boulevard                 1.75 63.0% 6.2%
  14.05 LCM 5940 West 98th Street                 1.75 63.0% 6.2%
  14.06 LCM 9801 Airport Boulevard                 1.75 63.0% 6.2%
  14.07 LCM 6144 West 98th Street                 1.75 63.0% 6.2%
  14.08 LCM 5960 West 98th Street                 1.75 63.0% 6.2%
  15 JPMCB 1340 Concord   No No NAP NAP NAP   NAP NAP NAP NAP
  16 LCM 1333 Main Street   No No NAP NAP NAP   NAP NAP NAP NAP
  17 GSMC City National Plaza   Yes No Permitted Mezzanine NAP NAP   550,000,000 4.59 41.4% 12.3%
  18 GSMC Moffett Towers Buildings A, B & C   No Yes Subordinate Debt 327,000,000 3.49000   770,000,000 2.09 67.2% 7.5%
  18.01 GSMC Moffett Towers Building B                 2.09 67.2% 7.5%
  18.02 GSMC Moffett Towers Building C                 2.09 67.2% 7.5%
  18.03 GSMC Moffett Towers Building A                 2.09 67.2% 7.5%
  19 GACC Roscoe Office   No No NAP NAP NAP   NAP NAP NAP NAP
  20 LCM Lava Ridge Business Center   No No NAP NAP NAP   NAP NAP NAP NAP
  21 GSMC PCI Pharma Portfolio   No No NAP NAP NAP   108,500,000 2.61 65.4% 9.5%
  21.01 GSMC 3001 Red Lion Road                 2.61 65.4% 9.5%
  21.02 GSMC 4536 & 4545 Assembly Drive                 2.61 65.4% 9.5%
  21.03 GSMC 6166 Nancy Ridge Drive                 2.61 65.4% 9.5%
  21.04 GSMC 6146 Nancy Ridge Drive                 2.61 65.4% 9.5%
  21.05 GSMC 1635 & 1639 New Milford School Road                 2.61 65.4% 9.5%
  22 JPMCB The Oliver   No No NAP NAP NAP   NAP NAP NAP NAP
  23 JPMCB Apollo Education Group HQ Campus   No No NAP NAP NAP   91,500,000 4.15 47.2% 14.9%
  24 LCM SHP Building IV   No No NAP NAP NAP   NAP NAP NAP NAP
  25 GACC GIP REIT Portfolio   No No NAP NAP NAP   NAP NAP NAP NAP
  25.01 GACC 15091 Alabama Highway 20                 NAP NAP NAP
  25.02 GACC 1300 South Dale Mabry Highway                 NAP NAP NAP
  25.03 GACC 3707 14th Street Northwest                 NAP NAP NAP
  26 LCM Belvedere Place   No No NAP NAP NAP   44,000,000 2.62 62.0% 10.4%
  27 GACC Staples Headquarters   No No NAP NAP NAP   90,000,000 3.98 45.5% 12.9%
  28 LCM NOV Headquarters   No No NAP NAP NAP   39,200,000 1.71 68.8% 8.2%
  29 GACC Briarcliff Apartments   No No NAP NAP NAP   NAP NAP NAP NAP
  30 GSMC Stuart’s Crossing   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP
  31 LCM KB Fresenius & DaVita Southeast Portfolio   No No NAP NAP NAP   NAP NAP NAP NAP
  31.01 LCM 4751 West Fuqua Street                 NAP NAP NAP
  31.02 LCM 205 Belle Meade Point                 NAP NAP NAP
  31.03 LCM 3530 Rowe Lane                 NAP NAP NAP
  31.04 LCM 5552 Platt Springs Road                 NAP NAP NAP
  32 GSMC Caton Crossings   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP
  33 GSMC Midland Atlantic Portfolio   No No NAP NAP NAP   45,000,000 1.42 70.1% 8.9%
  33.01 GSMC Parkside Square                 1.42 70.1% 8.9%
  33.02 GSMC Maysville Marketsquare                 1.42 70.1% 8.9%
  33.03 GSMC Pinecrest Pointe                 1.42 70.1% 8.9%
  33.04 GSMC Valleydale Marketplace                 1.42 70.1% 8.9%
  33.05 GSMC Putnam Plaza                 1.42 70.1% 8.9%
  33.06 GSMC Heritage Plaza                 1.42 70.1% 8.9%
  34 LCM Guidepost Montessori   No No NAP NAP NAP   NAP NAP NAP NAP
  35 LCM Maple Grove RV Resort   No No NAP NAP NAP   NAP NAP NAP NAP
  36 JPMCB 278 Court Street   No No NAP NAP NAP   NAP NAP NAP NAP
  37 LCM Willow Lake Tech Center   No No NAP NAP NAP   NAP NAP NAP NAP
                             
  

ANNEX A-1

                                           
                                           
            HOTEL OPERATING STATISTICS  
                                           
                                           
  Loan # Seller(1) Property Name     2017 Occupancy % 2017 ADR ($) 2017 RevPAR ($) 2018 Occupancy % 2018 ADR ($) 2018 RevPAR ($) 2019 Occupancy % 2019 ADR ($) 2019 RevPAR ($) Most Recent Occupancy % Most Recent ADR ($) Most Recent RevPAR ($) UW Occupancy % UW ADR ($) UW RevPAR ($) Loan #
  1 LCM 530 Broadway                                   1
  2 LCM LA County Office Portfolio                                   2
  2.01 LCM 29903 Agoura Road                                   2.01
  2.02 LCM 29899 Agoura Road                                   2.02
  2.03 LCM 5230 Las Virgenes Road                                   2.03
  2.04 LCM 5855 Topanga Canyon Boulevard                                   2.04
  2.05 LCM 29901 Agoura Road                                   2.05
  3 JPMCB Chase Center Tower I                                   3
  4 JPMCB Chase Center Tower II                                   4
  5 JPMCB/GACC/GSMC 1633 Broadway                                   5
  6 LCM 12555 & 12655 Jefferson                                   6
  6.01 LCM 12655 Jefferson                                   6.01
  6.02 LCM 12555 Jefferson                                   6.02
  7 GACC 675 Creekside Way                                   7
  8 LCM Hampton Roads Office Portfolio                                   8
  8.01 LCM 510 Independence Parkway                                   8.01
  8.02 LCM 676 Independence Parkway                                   8.02
  8.03 LCM 700 Independence Parkway                                   8.03
  8.04 LCM 1309 Executive Boulevard                                   8.04
  8.05 LCM 1317 Executive Boulevard                                   8.05
  8.06 LCM 200 Golden Oak Court                                   8.06
  8.07 LCM 1301 Executive Boulevard                                   8.07
  8.08 LCM 505 Independence Parkway                                   8.08
  8.09 LCM 1313 Executive Boulevard                                   8.09
  8.10 LCM 208 Golden Oak Court                                   8.10
  8.11 LCM 1305 Executive Boulevard                                   8.11
  8.12 LCM 500 Independence Parkway                                   8.12
  8.13 LCM 501 Independence Parkway                                   8.13
  8.14 LCM 1 Enterprise Parkway                                   8.14
  8.15 LCM 1457 Miller Store Road                                   8.15
  8.16 LCM 2809 South Lynnhaven Road                                   8.16
  8.17 LCM 22 Enterprise Parkway                                   8.17
  8.18 LCM 521 Butler Farm Road                                   8.18
  8.19 LCM 21 Enterprise Parkway                                   8.19
  8.20 LCM 484 Viking Drive                                   8.20
  8.21 LCM 629 Phoenix Drive                                   8.21
  8.22 LCM 5 Manhattan Square                                   8.22
  9 GSMC 711 Fifth Avenue                                   9
  10 GACC BX Industrial Portfolio                                   10
  10.01 GACC Bridgewater Center 1                                   10.01
  10.02 GACC 401 E Laraway Rd                                   10.02
  10.03 GACC Rochelle 1                                   10.03
  10.04 GACC 350A Salem Church Rd                                   10.04
  10.05 GACC Romeoville Bldg 1                                   10.05
  10.06 GACC 251 E Laraway Rd                                   10.06
  10.07 GACC 7940 Kentucky                                   10.07
  10.08 GACC Mountain Top Distribution Center 2                                   10.08
  10.09 GACC Enterprise Parkway                                   10.09
  10.10 GACC Cavalier I                                   10.10
  10.11 GACC 1910 International                                   10.11
  10.12 GACC Glen Dale                                   10.12
  10.13 GACC Romeoville Bldg 2                                   10.13
  10.14 GACC Enterprise Distribution Center 1                                   10.14
  10.15 GACC 2270 Woodale                                   10.15
  10.16 GACC 2950 Lexington Ave South                                   10.16
  10.17 GACC Rivers Bend Center 1B                                   10.17
  10.18 GACC DFW Logistics Center (Bldg 4)                                   10.18
  10.19 GACC Rivers Bend Center 1C                                   10.19
  10.20 GACC Territorial                                   10.20
  10.21 GACC Diamond Hill 2                                   10.21
  10.22 GACC Rivers Bend Center 2A                                   10.22
  10.23 GACC Rivers Bend Center 1A                                   10.23
  10.24 GACC Diamond Hill 3                                   10.24
  10.25 GACC Whippany Business Center 1                                   10.25
  10.26 GACC The Colony Land                                   10.26
  10.27 GACC Shawnee Distribution Center 1                                   10.27
  10.28 GACC Rivers Bend Center 2B                                   10.28
  10.29 GACC 7930 Kentucky                                   10.29
  10.30 GACC Dues Dr Distribution Center 1                                   10.30
  10.31 GACC Gibraltar                                   10.31
  10.32 GACC Diamond Hill 1                                   10.32
  10.33 GACC DFW Logistics Center (Bldg 3)                                   10.33
  10.34 GACC Elk Grove Distribution Center 1                                   10.34
  10.35 GACC 1000 Lucas Way                                   10.35
  10.36 GACC Lakeview                                   10.36
  10.37 GACC DFW Logistics Center (Bldg 5)                                   10.37
  10.38 GACC 9756 International                                   10.38
  10.39 GACC 350B Salem Church Rd                                   10.39
  10.40 GACC 6105 Trenton Ln                                   10.40
  10.41 GACC 300 Salem Church Rd                                   10.41
  10.42 GACC Tower                                   10.42
  10.43 GACC 1940 Fernbrook Ln                                   10.43
  10.44 GACC Production Distribution Center 1                                   10.44
  10.45 GACC Culpeper                                   10.45
  10.46 GACC Fairfield Distribution Center 1                                   10.46
  10.47 GACC Cavalier II                                   10.47
  10.48 GACC World Park II                                   10.48
  10.49 GACC Diamond Hill 4                                   10.49
  10.50 GACC 2290-2298 Woodale                                   10.50
  

ANNEX A-1

                                           
                                           
            HOTEL OPERATING STATISTICS  
                                           
                                           
  Loan # Seller(1) Property Name     2017 Occupancy % 2017 ADR ($) 2017 RevPAR ($) 2018 Occupancy % 2018 ADR ($) 2018 RevPAR ($) 2019 Occupancy % 2019 ADR ($) 2019 RevPAR ($) Most Recent Occupancy % Most Recent ADR ($) Most Recent RevPAR ($) UW Occupancy % UW ADR ($) UW RevPAR ($) Loan #
  10.51 GACC 514 Butler Rd                                   10.51
  10.52 GACC Northridge II                                   10.52
  10.53 GACC 2222 Woodale                                   10.53
  10.54 GACC Northridge I                                   10.54
  10.55 GACC Romeoville Distribution Center 1                                   10.55
  10.56 GACC 1825 Airport Exchange                                   10.56
  10.57 GACC 7453 Empire - Bldg C                                   10.57
  10.58 GACC Rivers Bend Center 1D                                   10.58
  10.59 GACC Heathrow                                   10.59
  10.60 GACC 2240-2250 Woodale                                   10.60
  10.61 GACC 273 Industrial Way                                   10.61
  10.62 GACC 7453 Empire - Bldg B                                   10.62
  10.63 GACC 7453 Empire - Bldg A                                   10.63
  10.64 GACC Rivers Bend Center - Land                                   10.64
  10.65 GACC Production Distribution Center 1B                                   10.65
  10.66 GACC Bridgewater Center 2                                   10.66
  10.67 GACC Laraway Land 1                                   10.67
  10.68 GACC Laraway Land 2                                   10.68
  11 LCM Whitehall III & V                                   11
  12 JPMCB Frick Building                                   12
  13 LCM Peace Coliseum                                   13
  14 LCM Los Angeles Leased Fee Portfolio                                   14
  14.01 LCM 5901 West Century Boulevard                                   14.01
  14.02 LCM 5959 West Century Boulevard                                   14.02
  14.03 LCM 6151 West Century Boulevard                                   14.03
  14.04 LCM 5933 West Century Boulevard                                   14.04
  14.05 LCM 5940 West 98th Street                                   14.05
  14.06 LCM 9801 Airport Boulevard                                   14.06
  14.07 LCM 6144 West 98th Street                                   14.07
  14.08 LCM 5960 West 98th Street                                   14.08
  15 JPMCB 1340 Concord                                   15
  16 LCM 1333 Main Street                                   16
  17 GSMC City National Plaza                                   17
  18 GSMC Moffett Towers Buildings A, B & C                                   18
  18.01 GSMC Moffett Towers Building B                                   18.01
  18.02 GSMC Moffett Towers Building C                                   18.02
  18.03 GSMC Moffett Towers Building A                                   18.03
  19 GACC Roscoe Office                                   19
  20 LCM Lava Ridge Business Center                                   20
  21 GSMC PCI Pharma Portfolio                                   21
  21.01 GSMC 3001 Red Lion Road                                   21.01
  21.02 GSMC 4536 & 4545 Assembly Drive                                   21.02
  21.03 GSMC 6166 Nancy Ridge Drive                                   21.03
  21.04 GSMC 6146 Nancy Ridge Drive                                   21.04
  21.05 GSMC 1635 & 1639 New Milford School Road                                   21.05
  22 JPMCB The Oliver                                   22
  23 JPMCB Apollo Education Group HQ Campus                                   23
  24 LCM SHP Building IV                                   24
  25 GACC GIP REIT Portfolio                                   25
  25.01 GACC 15091 Alabama Highway 20                                   25.01
  25.02 GACC 1300 South Dale Mabry Highway                                   25.02
  25.03 GACC 3707 14th Street Northwest                                   25.03
  26 LCM Belvedere Place                                   26
  27 GACC Staples Headquarters                                   27
  28 LCM NOV Headquarters                                   28
  29 GACC Briarcliff Apartments                                   29
  30 GSMC Stuart’s Crossing                                   30
  31 LCM KB Fresenius & DaVita Southeast Portfolio                                   31
  31.01 LCM 4751 West Fuqua Street                                   31.01
  31.02 LCM 205 Belle Meade Point                                   31.02
  31.03 LCM 3530 Rowe Lane                                   31.03
  31.04 LCM 5552 Platt Springs Road                                   31.04
  32 GSMC Caton Crossings                                   32
  33 GSMC Midland Atlantic Portfolio                                   33
  33.01 GSMC Parkside Square                                   33.01
  33.02 GSMC Maysville Marketsquare                                   33.02
  33.03 GSMC Pinecrest Pointe                                   33.03
  33.04 GSMC Valleydale Marketplace                                   33.04
  33.05 GSMC Putnam Plaza                                   33.05
  33.06 GSMC Heritage Plaza                                   33.06
  34 LCM Guidepost Montessori                                   34
  35 LCM Maple Grove RV Resort                                   35
  36 JPMCB 278 Court Street                                   36
  37 LCM Willow Lake Tech Center                                   37
                                           
  

Footnotes to Annex A-1
   
(1)

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

 

With respect to Loan No. 5, 1633 Broadway, the whole loan was co-originated by DBR Investments Co. Limited, Wells Fargo Bank, National Association, JPMCB and Goldman Sachs Bank USA. JPMCB is contributing Note A-3-C-7 with an original principal balance of $27,500,000, GACC is contributing Note A-2-C-2-B with an original principal balance of $20,000,000, and GSMC is contributing Note A-1-C-4-B with an original principal balance of $10,000,000.

 

With respect to Loan No. 9, 711 Fifth Avenue, the whole loan was co-originated by Goldman Sachs Bank USA and Bank of America, N.A.

 

With respect to Loan No. 17, City National Plaza, the whole loan was co-originated by Goldman Sachs Bank USA and Morgan Stanley Bank, N.A.

 

With respect to Loan No. 18, Moffett Towers Buildings A, B & C, the whole loan was co-originated by Goldman Sachs Bank USA, DBR Investments Co. Limited and JPMCB.

   
(2)

With respect to Loan No. 5, 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. 10, BX Industrial Portfolio, five of the Mortgaged Properties are Leased Fee and account for 1.9% of the total allocated loan amount. These five properties are not included in square footage calculations and do not account for any underwritten base rent.

   
(3)

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

 

With respect to Loan No. 18, Moffett Towers Buildings A, B & C, the mortgaged property is part of the Moffett Towers Campus. The Moffett Towers Campus includes a certain common area amenities parcel, which is owned by the Moffett Towers Building H & Amenities Parcel Association LLC. The Moffett Towers Campus also includes a Lot 1 common area, which is owned by the Moffett Towers Lot 1 Association LLC. Building owners within the Moffett Towers Campus are members of the associations and share the right to use these areas by virtue of such membership. There is no allocation of the common area amenities to any particular building, and the common areas are not included in the collateral.

   
(4)

In certain cases, mortgaged properties may have tenants that have executed leases that were included in the underwriting but have not yet commenced paying rent and/or are not in occupancy. UW Revenues ($), UW NOI ($) and UW NCF ($) are generally calculated by the Mortgage Loan Seller in accordance with its underwriting guidelines. UW NOI ($) and UW NCF ($) may include contractual or market rent escalations and, in the case of certain tenants, may be based on the average rent paid by the tenant through either the term of the related lease or the mortgage loan. Please see “Description of the Mortgage Pool—Certain Calculations and Definitions” for additional information.

 

With respect to Loan No. 1, 530 Broadway, Occupancy % excludes Vince Camuto, which currently leases 4,896 square feet (2.5% of net rentable area) through November 30, 2026 but is currently dark. Including this tenant, the mortgaged property is 100.0% leased.

 

With respect to Loan Nos. 3 and 4, Chase Center Tower I and Chase Center Tower II, the sole tenant, Uber Technologies, Inc., representing 100.0% of the net rentable area of the mortgaged properties, executed two leases for the premises in March 2018. Uber began paying rent in September and October 2019 but is not yet in occupancy.

 

  

 

Uber was expected to begin taking occupancy in June 2020 upon completion of the buildout of Uber’s space, which has been temporarily delayed due to the impact of the COVID-19 pandemic.

 

With respect to Loan No. 5, 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, 12555 & 12655 Jefferson, Occupancy % includes AegisMedia Americas, Inc. / Dentsu, which leases 17,867 square feet (9.2% of net rentable area) through November 30, 2023 but is currently dark.

 

With respect to Loan No. 7, 675 Creekside Way, the sole tenant, 8x8, has free rent through December 31, 2020, which has been reserved for.

 

With respect to Loan No. 9, 711 Fifth Avenue, Ralph Lauren, representing approximately 11.4% of the net rentable area, is dark with respect to 38,638 square feet of its space. The tenant continues to operate the 7,436 square foot Polo Bar at the mortgaged property which is currently closed.

 

 

With respect to Loan No. 15, 1340 Concord, the sole tenant at the mortgaged property, Ultimate Software, has executed a lease which commenced on November 1, 2019, but had its buildout halted because of the COVID-19 pandemic, and is in the process of finalizing a new buildout plan while taking into consideration certain guidelines related to the COVID-19 pandemic. The tenant has commenced paying rent and is current on all outstanding contractual rent obligations. The tenant has not requested any rent relief, and the borrower was required at loan origination to deposit $4,028,400 for an outstanding tenant improvement allowance.

 

With respect to Loan No. 18, Moffett Towers Buildings A, B & C, Google, representing 85.6% of net rentable area, has executed leases for Building B and Building C but has not yet accepted delivery or begun paying rent. Google took possession of the initial phase of its space in Building C (96,282 square feet of the total 181,196) on March 1, 2020 and was expected to begin paying rent for the related space beginning in September 2020. However, Google has reached out to the borrower sponsor claiming that the ongoing COVID-19 pandemic and subsequent state of emergency declaration from the City of Sunnyvale has prohibited the tenant’s ability to access Building C, construct tenant improvements or conduct business. Thus, Google is requesting that its rent commencement date be pushed out on a day-by-day basis until the impacts of the COVID-19 pandemic on its ability to access the property and complete tenant improvements have passed. The borrower sponsor responded that it satisfied its obligation to deliver the space on time and therefore rent commencement should begin as originally anticipated. Additionally the ongoing COVID-19 pandemic may delay the delivery of the remaining space that Google is expected to take in Building B and Building C, which would impact and/ or delay the rent commencement date for its remaining spaces. We cannot assure you that the dispute will be resolved in a timely manner. We also cannot assure you if or when Google will begin paying rent on its delivered space.

 

With respect to Loan No. 18, Moffett Towers Buildings A, B & C, Comcast has executed a lease extension and relocation for 111,707 square feet. The relocation space consists of 40,296 square feet and Comcast is expected to take possession of the relocation space in November 2020 and begin paying rent on both the existing space and relocation space in March 2021. We cannot assure you that the tenant will occupy its space or commence the payment of rent as expected or at all.

   
(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 Nos. 3 and 4, Chase Center Tower I and Chase Center Tower II, the Appraised Value is reflective of the “Hypothetical As-If Funded” value, which assumes all remaining construction and tenant improvements as of December 19, 2019 have been paid for or funded. At loan origination, the borrowers reserved $62,678,348 for all outstanding tenant improvements and outstanding repairs. Such construction and tenant improvements have since been funded. The “As-Is” appraised value as of December 19, 2019 is $789.1 million, which results in a senior notes and whole loan Cut-off LTV of approximately 34.2% and 76.0%, respectively.

 

  

 

With respect to Loan No. 5, 1633 Broadway, the Appraised Value 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. 7, 675 Creekside Way, the Appraised Value ($), Current LTV %, and Maturity LTV % are based on the “As-Stabilized” Value of $143,000,000, which reflects the rent commencement date, following the free rent period. At loan origination, approximately $8.5 million was deposited into a free rent reserve in connection with the ongoing free rent period. Based on the “As-Is” appraised value of $131,000,000, the Current LTV % and Maturity LTV are both equal to 63.7%.

 

With respect to Loan No. 18, Moffett Towers Buildings A, B & C, the Current LTV % and Maturity LTV % are calculated utilizing the “As-Stabilized” portfolio appraised value of $1,145,000,000 as of October 1, 2021, which assumes that both Google and Comcast take occupancy at the mortgaged properties and are paying unabated rent as of October 1, 2021. The Current LTV % and Maturity LTV % calculated based on the “As-Is” appraised value of $995,000,000, as of January 3, 2020, are both 44.5%.

   
(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 Nos. 3 and 4, Chase Center Tower I and Chase Center Tower II (together, “Chase Center Towers”), the mortgage loans are cross-collateralized and cross-defaulted. All loan level metrics are based on the aggregate Cut-off Date Balance and Maturity or ARD Balance of $33,750,000. The Chase Center Towers whole loan documents provide that the borrowers have the right to the release of an individual property from the lien of the mortgage, provided that the borrowers satisfy certain terms and conditions to set forth in the cross agreement, including among other things (i) no event of default under the Chase Center Towers whole loan documents has occurred and is continuing, (ii) the individual borrower making such request will (1) make a prepayment of the released loan in full in accordance with its respective loan agreement or defease the released loan in full, and (2) cause the borrower under the remaining loan to either (x) pay to the remaining lender, an amount equal to 15% of the outstanding principal balance of the released loan including, interest for the full accrual period during which the prepayment occurs (or if such payment is made on a payment date, the full accrual period applicable to such payment date) and if such prepayment is made on or before the permitted prepayment date, the yield maintenance premium, which amount will be applied as a prepayment of the principal balance of the remaining loan or (y) defease the remaining loan in part by an amount equal to 15% of the outstanding principal balance of the released loan including interest that has or would have accrued on the portion of the remaining loan defeased for the full accrual period during which the partial defeasance occurs (or if such partial defeasance is made on a payment date, the full accrual period applicable to such payment date), (iii) delivery of evidence reasonably acceptable to the remaining lender that (A) the release property and the remaining property have been separately assessed for taxes and the release property constitutes or will constitute a separate tax lot, and (B) the lender receives evidence reasonably satisfactory to the lender that after giving effect to such release, the remaining property will continue to comply with all applicable laws (including all zoning, building, land use or parking or other similar legal requirements with respect to such property), (iv) subsequent to such release, the borrower that owns the remaining property will continue to be a special purpose entity, and (v) the debt service coverage ratio of the remaining loan, after giving effect to the release and to the partial prepayment of the remaining loan above, will be equal to or greater than the greater of (x) 1.45x for the release of the Chase Center Tower II and 1.43x for the release of the Chase Center Tower I and (y) the aggregate debt service coverage ratio immediately prior to such release.

   
(7) With respect to Loan Nos. 1, 3, 4, 5, 6, 7, 8, 9, 10, 14, 17, 18, 21, 23, 26, 27, 28 and 33, 530 Broadway, Chase Center Tower I, Chase Center Tower II, 1633 Broadway, 12555 & 12655 Jefferson, 675 Creekside Way, Hampton Roads Office Portfolio, 711 Fifth Avenue, BX Industrial Portfolio, Los Angeles Leased Fee Portfolio, City National Plaza, Moffett Towers Buildings A, B & C, PCI Pharma Portfolio, Apollo Education Group HQ Campus, Belvedere Place,
  

   
  Staples Headquarters, NOV Headquarters and Midland Atlantic 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 Nos. 5, 15 and 28, 1633 Broadway, 1340 Concord and NOV Headquarters, the borrowers own the mortgaged property as tenants-in-common.

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

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

 

With respect to Loan No. 10, BX Industrial Portfolio, the related whole loan is split between (i) a 17-month revolving floating rate loan with five, one-year extension options (the “BX Industrial Portfolio Floating Rate Loan”) with an aggregate Cut-off Date principal balance of approximately $99.4 million, and (ii) a 77-month fixed rate componentized loan (the “BX Industrial Portfolio Fixed Rate Loan”) comprised of (A) a senior fixed rate loan (the “BX Industrial Portfolio Senior Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $322.4 million evidenced by eight A-Notes, and (B) a subordinate fixed rate loan (the “BX Industrial Portfolio Subordinate Fixed Rate Loan”), with an aggregate Cut-off Date principal balance of $227.6 million, evidenced by Note A-1-B, Note A-1-C-1 and Note A-1-C-2, and Note A-1-D, each of which is subordinate to all notes with a prior alphabetical designation. The BX Industrial Portfolio Senior Fixed Rate Loan is senior to the BX Industrial Portfolio Subordinate Fixed Rate Loan. The BX Industrial Portfolio Fixed Rate Loan and BX Industrial Portfolio Floating Rate Loan are pari passu, provided that voluntary prepayments are applied first to the BX Industrial Portfolio Floating Rate Loan. The interest rate on the BX Industrial Portfolio Floating Rate Loan is LIBOR (subject to a floor of 0.00000%) plus a spread of 1.45000%. For purposes of the debt service coverage ratio calculations herein, LIBOR is assumed to be 0.50%. The BX Industrial Portfolio whole loan NCF DSCR, based on a LIBOR cap of 4.0% for the BX Industrial Portfolio Floating Rate Loan, is 1.80x. With respect to the BX Industrial Portfolio Mortgage Loan, the debt service coverage ratios, loan-to-value ratios and debt yields include approximately $58,283,000 of the Cut-off Date principal balance of the BX Industrial Portfolio Floating Rate Loan.

   
(11)

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

 

With respect to Loan No. 8, Hampton Roads Office Portfolio, Monthly Debt Service ($) is calculated based on the average of the first 12 principal and interest payments following the Cut-off Date and the Annual Debt Service ($) is calculated based on the on the sum of the first 12 principal and interest payments following the Cut-off Date based on the assumed principal and interest payment schedule set forth in Annex I to the preliminary prospectus. Accordingly, Current Balance ($), Maturity Balance ($), Monthly Debt Service ($), UW NOI DSCR, UW NCF DSCR, Total Cut-off Date Pari Passu Debt reflect this payment schedule and a fixed interest rate of 5.30000%.

   
(12)

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

 

With respect to Loan No. 17, City National Plaza, the whole loan documents provide the borrower with a five day grace period, two times per calendar year, for any payments due on a payment date (other than the maturity date).

  

   
(13)

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

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

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

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

 

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

 

With respect to Loan No. 1, 530 Broadway, which is part of a larger whole loan, the lockout period is required to be at least 27 payments beginning with and including the first payment date of April 6, 2020. Defeasance of the full $210,000,000 whole loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last promissory note to be securitized and (ii) March 3, 2023. The assumed lockout period of 27 months is based on the expected closing date of the JPMDB 2020-COR7 securitization in June 2020. The actual lockout period may be longer.

 

With respect to Loan Nos. 3 and 4, Chase Center Tower I and Chase Center Tower II, the lockout period will be 26 payments beginning with and including the first payment date of May 10, 2020. The borrower may defease the 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) May 10, 2023. The assumed lockout period of 26 payments is based on the expected JPMDB 2020-COR7 securitization closing date in June 2020. The actual lockout period may be longer.

 

With respect to Loan No. 5, 1633 Broadway, the lockout period will be at least 30 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 30 payments is based on the expected JPMDB 2020-COR7 securitization closing date in June 2020. The actual lockout period may be longer.

 

With respect to Loan No. 7, 675 Creekside Way, the lockout period will be at least 27 payment dates beginning with and including the first payment date of April 6, 2020. Defeasance of the $83.4 million whole loan is permitted at any time after the earlier to occur of (i) two years after the closing date of the securitization that includes the last pari passu note to be securitized and (ii) March 2, 2023. The assumed lockout period of 27 payment dates is based on the expected JPMDB 2020-COR7 securitization closing date in June 2020. The actual lockout period may be longer.

 

 

With respect to Loan No. 9, 711 Fifth Avenue, the lockout period will be at least 27 payment dates beginning with and including the first payment date of April 6, 2020. Defeasance of the whole loan in full is permitted after the date that is the earlier to occur of (i) March 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. The assumed lockout period of 27 payments is based on the expected JPMDB 2020-COR7 securitization closing date in June 2020. The actual lockout period may be longer.

 

With respect to Loan No. 18, Moffett Towers Buildings A, B & C, the lockout period will be at least 28 payment dates beginning with and including the first payment date of March 6, 2020. Defeasance of the 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 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 lockout period of 28 payments is based on the expected JPMDB 2020-COR7 securitization closing date in June 2020. The actual lockout period may be longer.

 

With respect to Loan No. 23, Apollo Education Group HQ Campus, the lockout period will be at least 28 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 28 payments is based on the

 

  

  expected JPMDB 2020-COR7 transaction closing date occurring in June 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. 5, 1633 Broadway, 2019 financial information is based on the trailing 12 months ending on September 30, 2019.

 

With respect to Loan No. 7, 675 Creekside Way, the mortgaged property was built in 2016, and the lease with the sole tenant, 8x8, did not commence until January 1, 2020. As such, historical financials are not available.

 

With respect to Loan No. 13, Peace Coliseum, the Overstock.com lease commenced in March 2020. As such, historical financials are not available.

 

With respect to Loan No. 21, PCI Pharma Portfolio, the mortgaged properties were acquired by the Borrower Sponsors between September and October 2019 and historical financials are not available.

 

With respect to Loan No. 22, The Oliver, some historical financial information was not provided by the borrower because the mortgaged property was newly acquired by the borrower.

 

With respect to Loan No. 23, 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. 24, SHP Building IV, the related property is newly constructed and some historical financials may not be available.

 

With respect to Loan No. 25, GIP REIT Portfolio, the three properties were acquired by the borrower at separate times between 2017 and 2018, and historical financials are not available.

 

With respect to Loan No. 27, 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 Nos. 31 and 34, KB Fresenius & DaVita Southeast Portfolio and Guidepost Montessori, the related mortgaged properties were recently acquired, and some historical financials may not be available.

 

 

With respect to Loan No. 33, Midland Atlantic Portfolio, 2019 financial information is based on the trailing 12 months ending on October 31, 2019.

 

With respect to Loan No. 36, 278 Court Street, limited historical financial information was provided by the borrower because the mortgaged property was acquired by the borrower in August 2018.

   
(15)

In the case of certain mortgage loans, the UW NOI ($) exceeds Most Recent NOI ($) by 10%.

 

With respect to Loan No. 11, Whitehall III & V, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is attributable to the GSA – ATF’s rent commencement in June 2020 (approximately $754,668 of annual rent), approximately $133,779 of average rent over the loan term for investment grade tenants and approximately $126,773 of contractual rent steps through February 2021.

 

With respect to Loan No. 14, Los Angeles Leased Fee Portfolio, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is attributable to approximately $950,940 of underwritten average ground rent over loan term.

 

With respect to Loan No. 17, City National Plaza, the increase from 2019 NOI ($) to UW NOI ($) is primarily

 

  

 

attributable to (i) normalization of the Net Operating Income by excluding one-time free rent, (ii) the straight line credit rent step increments over the lease term (for investment grade and AmLaw 200 tenants) and (iii) incremental lease up over the past 12 months.

 

With respect to Loan No. 18, Moffett Towers Buildings A, B & C, the increase from 2019 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. 19, Roscoe Office, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is primarily driven by the County of Los Angeles expansion: the County of Los Angeles executed a renewal expanding their suite by 16,805 square feet. The County of Los Angeles’s annual rent increased by $374,520 (from $308,832 to now $683,352). The County of Los Angeles’s expansion rent commencement date was August 1, 2019.

 

With respect to Loan No. 20, Lava Ridge Business Center, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is primarily driven by the mortgaged property’s renovation that was completed in 2018, and the subsequent lease up from 75.4% occupancy in 2018 to 89.7% current occupancy.

 

With respect to Loan No. 26, Belvedere Place, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is primarily attributable to newly signed leases with WeWork, which collectively account for approximately $3.2 million in underwritten rent. In addition, UW NOI ($) includes approximately $38,859 and $15,287 of average rent over the loan term for Merrill Lynch and UBS, respectively.

   
  With respect to Loan No. 32, Caton Crossings, the increase from 2019 NOI ($) to UW NOI ($) is primarily attributable to new recent leasing and contractual rent steps.
   
(16)

Except for the mortgage loans listed below, the UW NOI DSCR and UW NCF DSCR for all partial interest-only mortgage loans were calculated based on the first principal and interest payment after the Note Date during the term of the mortgage loan.

 

With respect to Loan No. 8, Hampton Roads Office Portfolio, the UW NOI DSCR and UW NCF DSCR is calculated based on the sum of the first 12 principal and interest payments following the Cut-off Date based on the assumed principal and interest payment schedule set forth in Annex I to the preliminary prospectus.

 

With respect to Loan No. 10, BX Industrial Portfolio, the Mortgage Loan UW NCF DSCR, Mortgage Loan Current LTV % and Mortgage Loan UW NOI Debt Yield % calculations reflect the BX Industrial Portfolio Senior Fixed Rate Loan and approximately $58.283 million of the Cut-off Date principal balance of the BX Industrial Portfolio Floating Rate Loan, and exclude the remaining approximately $41.145 million of the Cut-off Date principal balance of the BX Industrial Portfolio Floating Rate Loan and the BX Industrial Portfolio Subordinate Fixed Rate Loan. The Total Debt UW NCF DSCR, Total Debt Current LTV % and Total Debt UW NOI Debt Yield % calculations reflect the $550.0 million BX Industrial Portfolio Fixed Rate Loan and the approximately $99.428 million BX Industrial Portfolio Floating Rate Loan. The interest rate on the BX Industrial Portfolio Floating Rate Loan is LIBOR (subject to a floor of 0.000%) plus a spread of 1.450%. For purposes of all calculations herein, LIBOR is assumed to be 0.500%.

   
(17)

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. 10, BX Industrial Portfolio, the mortgaged properties in DFW Logistics Center (Bldg 4), DFW Logistics Center (Bldg 3), and DFW Logistics Center (Bldg 5) consist, in whole or in part, of the related borrower’s interest in one or more ground leases, space leases, air rights leases or other similar leasehold interests. In addition, the BX Industrial Portfolio – 2270 Woodale Mortgaged Property is subject to a condominium structure; however, the condominium is not fractured.

 

With respect to Loan No. 25, GIP REIT Portfolio, the 3707 14th Street Northwest mortgaged property represents the borrower’s fee interest in the sole commercial unit of a condominium project with a total of 20 residential units and

 

  

  10 parking spaces. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” for additional information.
   
(18)

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. 1, 530 Broadway, in connection with the acquisition of the mortgaged property, the borrower deposited $18,000,000 (the “Holdback”) in escrow in an account (the “Holdback Account”) controlled by the seller of the mortgaged property, pursuant to which the lender has a security interest pursuant to certain control agreements. The borrower has the right to withdraw amounts from the Holdback Account for the reimbursement of and/or payment of leasing costs, capital expenditures (capped at $3,000,000) and real estate taxes (capped at $5,000,000). Any amounts remaining in the Holdback Account after the earlier to occur of (i) March 3, 2027 or (ii) the date on which the parties agree to terminate the related control agreements (the “Holdback End Date”) will be, (i) if no Cash Management Period is in effect, distributed to the borrower and (ii) if a Cash Management Period is in effect, deposited into a lender account. Prior to the Holdback End Date, upon an event of default, the lender has the right to withdraw any amounts remaining in the Holdback Account (less certain amounts as described in the control agreements) and either retain such amounts as additional collateral for the whole loan or apply such amount to the debt or a partial defeasance of the mortgage loan.

 

With respect to Loan No. 5, 1633 Broadway, on the loan origination date, the borrowers provided a guaranty from Paramount Group Operating Partnership LP of up to $4,000,000 and funded a reserve of approximately $36,389,727 with respect to unfunded tenant improvements, tenant allowance and leasing commissions and free rent obligations consisting of (a) $24,105,228 for certain outstanding tenant improvements, (b) $804,393 for certain outstanding leasing commissions and (c) $15,480,107 for certain outstanding free rent. Subsequently, the borrowers substituted a letter of credit for the cash on reserve in such reserve account.

 

With respect to Loan No. 9, 711 Fifth Avenue, the borrower funded $2,000,000 at origination for estimated costs in connection with obtaining a new temporary or permanent certificate of occupancy to replace the temporary certificate of occupancy that expired in November 2019. The borrower obtained a temporary certificate of occupancy that was effective as of March 24, 2020, and the $2,000,000 has been disbursed to the borrower.

 

With respect to Loan No. 25, GIP REIT Portfolio, the borrower was required to reserve approximately $4,336 into a common charges reserve account at origination for all common charges, assessments and any other amounts payable to the 3707 14th Street Northwest mortgaged property pursuant to the condominium documents.

 

With respect to Loan No. 32, Caton Crossings, the borrower posted a $500,000 letter of credit in lieu of the required Upfront TI/LC Reserve.

   
(19)

Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related loan documents. In certain cases, reserves with $0 balances are springing and are collected in the event of certain conditions being triggered in the respective mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being trigger in the respective mortgage loan documents.

 

With respect to Loan No. 1, 530 Broadway, the borrower is required to deposit $28,900 into the Monthly TI/LC Reserve ($) during the continuance of a Cash Management Period.

 

With respect to Loan No. 1, 530 Broadway, the borrower is required to deposit $3,300 into the Monthly Capex Reserve ($) during the continuance of a Cash Management Period.

 

With respect to Loan No. 6, 12555 & 12655 Jefferson, the borrower is required to deposit $16,159 into the Monthly TI/LC Reserve ($) commencing on November 6, 2019 and on each Payment Due Date thereafter provided, however, that in the event that at any time the balance in the Rollover Reserve Subaccount exceeds $1,000,000, if less than 94% of the rentable square footage of the mortgaged properties are tenanted pursuant to executed leases and with

 

  

 

tenants that are in occupancy and open for business or $400,000, if 94% or more of the rentable square footage of the mortgaged properties are tenanted pursuant to executed leases and with tenants that are in occupancy and open for business, the borrowers’ obligation to make payments to the lender will cease until the first Payment Date following the date on which the amount in the Rollover Reserve Subaccount falls below the foregoing thresholds.

 

With respect to Loan No. 11, Whitehall III & V, to the extent the borrower receives a lump sum payment by either GSA – ATF or GSA – MEPCOM for all or any part of the remaining unpaid amortized balance of any tenant improvement allowance, the borrower is required to deposit such payment with the lender.

 

With respect to Loan No. 13, Peace Coliseum, the requirement for the borrower to make monthly deposits of approximately $4,930 into the Monthly Capex Reserve ($) is waived so long as the Overstock.com lease remains in full force and effect.

 

With respect to Loan No. 13, Peace Coliseum, the requirement for the borrower to make monthly deposits of $19,715 into the Monthly TI/LC Reserve ($) is waived so long as the Overstock.com lease remains in full force and effect.

 

 

With respect to Loan No. 20, Lava Ridge Business Center, Finance of America Mortgage LLC (13.1% of net rentable area) provided notice of early termination of its lease effective in November 2020. The Monthly Other Reserve ($) totaling approximately $911,747 will be disbursed monthly in increments of approximately $37,989 commencing in December 2020 through the tenant’s stated lease expiration date of November 2022.

 

With respect to Loan No. 25, GIP REIT Portfolio, the borrower is required to deposit an amount equal to one-twelfth of the amount set forth in the approved annual budget for common charges (plus any other amounts that may be due for such common charges which are not included in the approved annual budget).

 

With respect to Loan No. 28, NOV Headquarters, the requirement for the borrower to make monthly deposits of $5,617 into the Monthly Capex Reserve ($) is waived so long as (i) no event of default under the mortgage loan documents has occurred and is continuing, (ii) the NOV lease and the NOV lease guaranty remain in full force and effect, (iii) no default beyond any applicable notice and cure period has occurred and is continuing under the NOV lease, and (iv) NOV lease tenant remains fully responsible to make capital improvements to the mortgaged property under the NOV lease.

 

With respect to Loan No. 31, KB Fresenius & DaVita Southeast Portfolio, the borrower is required to deposit approximately $576 into the Monthly Capex Reserve ($) commencing on February 6, 2025 and on each Payment Due Date thereafter.

 

With respect to Loan No. 31, KB Fresenius & DaVita Southeast Portfolio, the requirement that the borrower make monthly deposits of 1/12 of the annual real estate taxes that the lender estimates will be payable during the next twelve months into the Monthly RE Tax Reserve ($) is waived if the leases at 4751 West Fuqua Street and 5552 Platt Springs Road are in full force and effect. Notwithstanding the foregoing, the borrower is required to deposit $5,350 into the Monthly RE Tax Reserve ($) on account of the 205 Belle Meade Point and 3530 Rowe Lane mortgaged properties.

 

With respect to Loan No. 32, Caton Crossings, on each payment date, if and to the extent the amount contained in the TI/LC reserve account is less than $500,000, the borrower is required to deposit into the TI/LC reserve account a Monthly TI/LC Reserve amount equal to approximately $6,983.

 

  With respect to Loan No. 33, Midland Atlantic Portfolio, on each payment date, if and to the extent the amount contained in the TI/LC reserve account is less than $750,000, the borrower is required to deposit into the TI/LC reserve account a Monthly TI/LC Reserve amount calculated as the product of (x) $0.54 times (y) the aggregate number of rentable square feet then contained in the mortgaged properties divided by 12. As of the Cut-off Date, the aggregate number of rentable square feet based upon the mortgage loan documents is 552,143, which results in a Monthly TI/LC Reserve amount of approximately $24,846.
  

  With respect to Loan No. 33, Midland Atlantic Portfolio, the Monthly Capex Reserve is calculated as the product of (x) $0.22 times (y) the aggregate number of rentable square feet then contained in the mortgaged properties divided by 12. As of the Cut-off Date, the aggregate number of rentable square feet based upon the mortgage loan documents is 552,143.
   
(20)

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

 

With respect to Loan No. 2, LA County Office Portfolio, the TI/LC Reserve Cap ($) excludes the Upfront TI/LC Reserve ($) equal to $1,000,000.

 

With respect to Loan No. 6, 12555 & 12655 Jefferson, the TI/LC Reserve Cap ($) is equal to (i) $1,000,000 if the mortgaged properties are less than 94.0% leased or (ii) $400,000 if the mortgaged properties are greater than or equal to 94.0% leased.

 

With respect to Loan No. 12, Frick Building, upon the occurrence and continuance of (a) the debt yield for the mortgaged property being less than 9.57% and (b) County of Allegheny, a political subdivision of The Commonwealth of Pennsylvania, on behalf of its Court of Common Pleas (the “Major Tenant”) having failed to either renew or exercised its option to extend its lease prior to December 31, 2026, and, so long as no event of default has occurred and is continuing, the borrower is required to deposit all excess cash flow for costs incurred with respect to re-tenanting the premises currently demised to the Major Tenant premises, subject to a cap of $1,452,000.

 

With respect to Loan No. 16, 1333 Main Street, the TI/LC Reserve Cap ($) is equal to $1,500,000 only if the PricewaterhouseCoopers, LLP lease, SC Education Lottery lease and SC Workers’ Compensation lease (or replacement leases approved by the lender for the entire space covered by such lease(s)) have each been renewed or extended for a lease term extending beyond March 6, 2032.

 

With respect to Loan No. 21, PCI Pharma Portfolio, the TI/LC Reserve Cap is calculated as the product of (x) $1.50 times (y) the aggregate number of rentable square feet then contained in the mortgaged properties. The CapEx Reserve Cap is calculated as the product of (x) $0.23 times (y) the aggregate number of rentable square feet then contained in the mortgaged properties. As of the Cut-off Date, the aggregate number of rentable square feet is 1,356,188.

 

With respect to Loan No. 33, Midland Atlantic Portfolio, the CapEx Reserve Cap is calculated as the product of (x) $0.82 times (y) the aggregate number of rentable square feet then contained in the mortgaged properties. As of the Cut-off Date, the aggregate number of rentable square feet based upon the mortgage loan documents is 552,143.

   
(21)

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. 5, 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, 12555 & 12655 Jefferson, the 2nd Largest Tenant at the 12655 Jefferson mortgaged property, AegisMedia Americas, Inc. / Dentsu, leases 17,867 square feet (17.7% of net rentable area) through November 30, 2023 but is currently dark.

 

With respect to Loan No. 6, 12555 & 12655 Jefferson, the 3rd Largest Tenant at the 12555 Jefferson mortgaged property, Starkey Laboratories, subleases 11,595 square feet (12.4% of net rentable area) to Good Leaf Inc. through August 31, 2020.

 

With respect to Loan No. 10, BX Industrial Portfolio, the sole tenants at the 1910 International Mortgaged Property and the Culpeper Mortgaged Property, and the Largest Tenant at the 7453 Empire - Bldg B Mortgaged Property, each has subleased their space.

 

With respect to Loan No. 17, City National Plaza, the 2nd Largest Tenant, Jones Day, subleases 27,280 square feet of its space at a base rent of $32.94 per square foot to Haight, Brown & Bonesteel LLP through October 15, 2021. Underwritten base rent is based on the contractual rent under the prime lease.

 

 

With respect to Loan No. 21.01, PCI Pharma Portfolio – 3001 Red Lion Road, the sole tenant, PCI Pharma, subleases 49,566 square feet to MedImmune (wholly owned by AstraZeneca).

 

With respect to Loan No. 24, SHP Building IV, the 2nd Largest Tenant, Julia’s Oven, subleases 3,365 square feet (6.5% of net rentable area) to Blume Restaurant through December 31, 2028.

   
(22)

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. 8, Hampton Roads Office Portfolio, the Largest Tenant at the 200 Golden Oak Court mortgaged property, Tidewater Mortgage Services, Inc., leases 21,636 square feet of space that expires on August 31, 2022 and 2,653 square feet of space pursuant to a month to month lease. The Largest Tenant at the 505 Independence Parkway mortgaged property, Cdyne, leases 22,126 square feet of space that expires on October 31, 2020 and 4,776 square feet of space that expires on June 30, 2021. The Largest Tenant at the 1305 Executive Boulevard mortgaged property, Schenker, Inc., leases 26,283 square feet of space that expires on January 31, 2021 and 5,426 square feet of space that expires on June 30, 2022. The Largest Tenant at the 501 Independence Parkway mortgaged property, Antech Systems, leases 5,028 square feet of space that expires on May 31, 2021 and 4,804 square feet of space that expires on May 31, 2022. In addition, the 2nd Largest Tenant at the 501 Independence Parkway mortgaged property, C&F Mortgage, leases 5,491 square feet of space that expires on October 31, 2021 and 1,841 square feet of space that expires on January 31, 2022.

 

With respect to Loan No. 11, Whitehall III & V, the 2nd Largest Tenant at the mortgaged property, Novant Health, Inc., leases 23,654 square feet through June 2025 and 9,561 square feet through November 2026.

 

With respect to Loan No. 17, City National Plaza, the Largest Tenant, City National Bank, leases 25,531 square feet of office space scheduled to expire on August 31, 2022, 7,368 square feet of office space scheduled to expire on June 30, 2023 and 302,859 square feet of office space and 7,780 square feet of retail space scheduled to expire on December 31, 2031. The 2nd Largest Tenant, Jones Day, leases 54,560 square feet of office space scheduled to expire on November 30, 2021 and 109,120 square feet of office space scheduled to expire on November 30, 2026. The 4th Largest Tenant, M. Arthur Gensler Jr. & Associates, leases 32,048 square feet of office space scheduled to expire on August 31, 2024 and 55,117 square feet of office space scheduled to expire on October 31, 2031.

 

With respect to Loan No. 33.02, Midland Atlantic Portfolio – Maysville Marketsquare, the Largest Tenant, Kroger, leases 90,022 square feet with a lease expiration date of February 29, 2032 and 3,362 square feet with a lease expiration date of June 21, 2021.

   
  

(23)

The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. Certain tenants may have the right to reduce or abate rent or terminate all or a portion of their leased spaces for a breach or violation of co-tenancy provisions in the related leases.

 

With respect to Loan No. 2, LA County Office Portfolio, the Largest Tenant at the 29899 Agoura Road mortgaged property, CYDCOR, LLC, has a one-time termination option effective in December 2021, with 12-months’ notice and payment of a termination fee. In addition, the Largest Tenant at the 29901 Agoura Road mortgaged property, Motor Vehicle Software Corp, has the right to terminate its lease at any time after February 2024 by providing at least 12-months’ notice and payment of a termination fee in the amount equal to the sum of any unamortized tenant improvements, leasing commissions and abated rent.

 

With respect to Loan No. 5, 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. 7, 675 Creekside Way, the sole tenant, 8x8, representing 100.0% of the net rentable area at the mortgaged property, has a one-time option to terminate its lease effective on December 31, 2028 by providing no less than 12 months’ notice and paying a termination fee equal to 12 months of base rent plus percentage share of operating expenses payable through the 120th month of the lease term.

 

With respect to Loan No. 8, Hampton Roads Office Portfolio, the Largest Tenant at the 500 Independence Parkway mortgaged property, Children's Hospital of The King's Daughters, Inc., has the right to terminate its lease at any time after May 31, 2023 by providing at least 12 months’ notice and payment of a termination fee. In addition, the Largest Tenant at the 1 Enterprise Parkway mortgaged property, Science Systems and Applications Inc., has the right to terminate its lease at any time by providing at least six months’ notice and payment of a termination fee.

 

 

With respect to Loan No. 10, BX Industrial Portfolio, the Largest Tenant at the Rivers Bend Center 2A mortgaged property, located at 500 HP Way, Nestor Imports, Inc. (“Nestor”), has the one-time option to terminate its lease (the "Termination Option"), effective as of the Early Termination Date (as hereinafter defined), provided that, among other things, no event of default is ongoing and prior written notice is given of Nestor’s exercise of the Termination Option (the "Early Termination Notice"), which termination will be effective on the last day of the calendar month that is 180 days after the date upon which the landlord receives such Early Termination Notice (the “Early Termination Date”). The sole tenant at the 7940 Kentucky mortgaged property, located at 7940 Kentucky Drive, The United States of America, may terminate its lease, in whole or in parts, at any time effective after October 31, 2024, by providing not less than 120 days' prior written notice to the related landlord.

 

With respect to Loan No. 12, Frick Building, the 5th Largest Tenant, Elite Transit Solutions, LLC, occupying approximately 3.7% of net rentable area, has the option to terminate its lease after May 2026 (75th month of the lease term) with one year’s prior notice and the payment of a termination fee in the amount equal to (a) two months of the then-current rent and (b) the unamortized portion of, among other things, certain costs and expenses incurred by the landlord in connection with the lease.

 

With respect to Loan No. 13, Peace Coliseum, the sole tenant, Overstock.com (100% of net rentable area) is the controlling entity of the borrower and is the borrower sponsor, the guarantor and the property manager.

 

With respect to Loan No. 15, 1340 Concord, the sole tenant at the mortgaged property, Ultimate Software, has a one-time option to terminate its lease by no later than May 31, 2027, with a one-year notice and the payment of a

 

 

  

 

 

termination fee in the amount equal to (i) the unamortized allowance, leasing commissions, and base rent abatement provided in the first ten lease months and (ii) four months of base rent and operating expenses.

 

With respect to Loan No. 16, 1333 Main Street, the Largest Tenant, PricewaterhouseCoopers, LLP, has a one-time termination option effective in May 2022, with nine months’ notice and payment of a termination fee. In addition, the 2nd and 3rd Largest Tenants, SC Education Lottery and SC Workers’ Compensation, have the right to terminate their lease at any time by providing at least 30-days’ notice.

 

With respect to Loan No. 17, City National Plaza, the 3rd Largest Tenant, Paul Hastings, LLP, representing approximately 5.6% of the net rentable area, has the option to terminate its lease effective as of August 31, 2029 with 18 to 21 months’ notice and a penalty equal to three months’ rent and unamortized tenant improvements, leasing commissions and free rent.

 

 

With respect to Loan No. 19, Roscoe Office, the Largest Tenant, County of Los Angeles has the right to terminate its lease after July 31, 2024 upon 60 days’ notice and the 2nd Largest Tenant, GSA Social Security Admin., has the one-time right to terminate its lease in whole or in part effective May 21, 2022, by giving at least 90 days’ notice.

 

With respect to Loan No 19, Roscoe Office, the 3rd Largest Tenant, Excel Executive Suites, is an affiliate of the borrower, and the lease is guaranteed by the non-recourse carveout guarantor. The tenant’s space is operated by a third party manager, which subleases out the space for flexible term shared office space, conference rooms, and day offices.

 

With respect to Loan 20, Lava Ridge Business Center, the 2nd Largest Tenant, Finance of America Mortgage LLC, provided notice of early termination of its lease effective November 2020. At origination, the borrower deposited $495,000 into a TI/LC reserve exclusively for Finance of America Mortgage LLC’s space and an in-place master lease will guarantee rent through November 2022. In addition, the tenant will pay an approximately $219,535 termination fee in November 2020, which the borrower can use to re-tenant the space.

 

With respect to Loan No. 24, SHP Building IV, the 3rd Largest Tenant, Stable Development LLC (14.7% of net rentable area) is an affiliate of the borrower.

 

With respect to Loan No. 25, GIP REIT Portfolio, Pratt & Whitney, the sole tenant of the 15091 Alabama Highway 20 Mortgaged Property, has the right to terminate its lease on January 31, 2024 upon at least 6 months' notice and payment of a termination fee.

 

With respect to Loan No. 27, Staples Headquarters, the sole tenant, Staples, is majority owned and controlled by Sycamore Partners. An affiliate of Sycamore Partners also owns a 33 and 1/3% non-controlling interest in the related borrower.

 

With respect to Loan 37, Willow Lake Tech Center, the Largest Tenant, Club Colors, has a one-time termination option effective in May 2023, with notice by September 30, 2022. In addition, the 4th Largest Tenant, Links Technology, has a one-time termination option effective in February 2022, with six months’ notice.

   
(24)

In certain cases, the Principal / Carveout Guarantor name was shortened for spacing purposes or due to the number of parties serving as the Principal / Carveout Guarantor. In the case of certain mortgage loans, the loan documents permit the borrower to replace the Principal / Carveout Guarantor upon satisfaction of certain terms and conditions in the related loan documents.

 

With respect to Loan No. 1, 530 Broadway, there is no non-recourse carveout guarantor or separate environmental indemnitor.

 

With respect to Loan Nos. 3, 4, 5, 9 and 17, Chase Center Tower I, Chase Center Tower II, 1633 Broadway, 711 Fifth Avenue and City National Plaza, 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. See “Description of the Mortgage Pool—Non-Recourse Carveout Limitations” for additional information.

 

  With respect to Loan No. 10, BX Industrial Portfolio, the related mortgage loan documents provide that in the event of a voluntary or collusive bankruptcy action by or against the related borrower, liability of the related non-recourse carveout guarantor is limited to 10% of the then-outstanding principal balance of the whole loan, plus the enforcement cost relating to such bankruptcy action. In addition, the mortgage loan documents provide that for so long as the related borrower maintains the environmental insurance policy required under the loan agreement (the “PLL Policy”), the related guarantor will have no liability under the related environmental indemnity agreement, and that such guarantor’s liability relating to the borrower’s failure to maintain the PLL Policy pursuant to the loan documents is capped at the amount of coverage required for the PLL Policy. The PLL Policy is required to be for a term of at least two (2) years past the related maturity date (the “Required PLL Period”); provided, however, the borrower may obtain such PLL Policy for an initial policy term of five (5) years so long as at least ten (10) Business Days prior to the expiration thereof, the borrower renews or extends such PLL Policy for a term not less than the Required PLL Period. The PLL Policy must include limits of liability of no less than $5,000,000 per incident, and, with respect to Allied World Assurance Company (U.S.), Inc., $10,000,000 in the aggregate, and with respect to Steadfast Insurance Company, $25,000,000 in the aggregate, in each case with a self-insured retention amount of no more than $50,000 per pollution condition (except for clean-up claims for mold conditions, which may be $100,000). At closing, the borrower obtained policies from Steadfast Insurance Company and Allied World Assurance Company (U.S.), Inc. in the above amounts, with each policy subject to a five-year term.
   
(25) 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.
   
(26)

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. 10, BX Industrial Portfolio, the BX Industrial Portfolio Subordinate Fixed Rate Loan is comprised of (i) the BX Industrial Portfolio B-Note in the amount of $72.6 million, the BX Industrial Portfolio C-Notes in the amount of $110.0 million and the BX Industrial Portfolio D-Note in the amount of $45.0 million. The BX Industrial Portfolio B-Note will accrue interest at a fixed rate of 3.55000%. The BX Industrial Portfolio C-Notes will accrue interest at a fixed rate of 3.55000% and are expected to be sold to an unaffiliated third party investor. The BX Industrial Portfolio D-Note will accrue interest at a fixed rate of 3.55000% and is expected to be sold to an unaffiliated third party investor.

 

With respect to Loan No. 13, Peace Coliseum, the Peace Coliseum mezzanine loan is structured with a full excess cash flow sweep, to be applied as prepayments of the Peace Coliseum mezzanine loan until paid in full. The Peace Coliseum mezzanine loan Cut-off Date Balance is reflective of the outstanding balance based on the June 2020 remittance report. For purposes of the Annex A-1, the Peace Coliseum mezzanine loan is assumed to have been paid in full prior to the related Peace Coliseum whole loan maturity date.