FREE WRITING PROSPECTUS

FILED PURSUANT TO RULE 433

REGISTRATION FILE NO.: 333-226123-09

Free Writing Prospectus dated June [22], 2020

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-226123) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (800) 408-1016 or by emailing the ABS Syndicate Desk at abs_synd@jpmorgan.com.

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

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

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

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

ANNEX A-1

Loan #	Seller(1)	Property Name	Street Address	City	State	Zip Code	County	Number of Properties	Property Type(2)	Property Subtype	Year Built	Year Renovated	Units(3)	Unit of Measure	Occupancy %(4)	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
1	LCM	LA County Office Portfolio	Various	Various	CA	Various	Los Angeles	5	Office	Suburban	Various	Various	346,786	Square Feet	97.8%	Various	101,600,000	09/06/19	67.9%	69,000,000	199	69,000,000	199	9.5%
1.01	LCM	29903 Agoura Road	29903 Agoura Road	Agoura Hills	CA	91301	Los Angeles	1	Office	Suburban	1981	2005	103,394	Square Feet	100.0%	05/27/20	30,400,000	09/06/19		20,650,000		20,650,000		2.8%
1.02	LCM	29899 Agoura Road	29899 Agoura Road	Agoura Hills	CA	91301	Los Angeles	1	Office	Suburban	2008		78,590	Square Feet	100.0%	05/27/20	26,000,000	09/06/19		17,660,000		17,660,000		2.4%
1.03	LCM	5230 Las Virgenes Road	5230 Las Virgenes Road	Calabasas	CA	91302	Los Angeles	1	Office	Suburban	1997		77,025	Square Feet	95.0%	05/27/20	20,000,000	09/06/19		13,580,000		13,580,000		1.9%
1.04	LCM	5855 Topanga Canyon Boulevard	5855 Topanga Canyon Boulevard	Woodland Hills	CA	91367	Los Angeles	1	Office	Suburban	1981		50,019	Square Feet	92.6%	05/27/20	15,000,000	09/06/19		10,190,000		10,190,000		1.4%
1.05	LCM	29901 Agoura Road	29901 Agoura Road	Agoura Hills	CA	91301	Los Angeles	1	Office	Suburban	1979		37,758	Square Feet	100.0%	06/06/20	10,200,000	09/06/19		6,920,000		6,920,000		1.0%
2	JPMCB/GACC/GSMC	1633 Broadway	1633 Broadway	New York	NY	10019	New York	1	Office	CBD	1972	2013	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	7.9%
3	GACC	675 Creekside Way	675 Creekside Way	Campbell	CA	95008	Santa Clara	1	Office	Suburban	2016		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	6.0%
4	LCM	Hampton Roads Office Portfolio	Various	Various	VA	Various	Various	22	Office	Suburban	Various		1,322,003	Square Feet	88.5%	Various	185,200,000	01/07/19	70.8%	43,000,000	101	42,387,896	99	5.8%
4.01	LCM	510 Independence Parkway	510 Independence Parkway	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban	1999		97,081	Square Feet	89.4%	03/31/20	14,100,000	01/07/19		3,566,090		3,515,327		0.5%
4.02	LCM	676 Independence Parkway	676 Independence Parkway	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban	2008		73,345	Square Feet	100.0%	03/31/20	11,200,000	01/07/19		3,559,624		3,508,953		0.5%
4.03	LCM	700 Independence Parkway	700 Independence Parkway	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban	2001		96,807	Square Feet	100.0%	03/31/20	13,400,000	01/07/19		2,925,940		2,884,289		0.4%
4.04	LCM	1309 Executive Boulevard	1309 Executive Boulevard	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban	2001		49,870	Square Feet	100.0%	06/06/20	8,500,000	01/07/19		2,512,105		2,476,345		0.3%
4.05	LCM	1317 Executive Boulevard	1317 Executive Boulevard	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban	2007		73,583	Square Feet	100.0%	03/31/20	12,400,000	01/07/19		2,444,211		2,409,417		0.3%
4.06	LCM	200 Golden Oak Court	200 Golden Oak Court	Virginia Beach	VA	23452	Virginia Beach City	1	Office	Suburban	1988		74,290	Square Feet	84.1%	03/31/20	10,900,000	01/07/19		2,347,218		2,313,805		0.3%
4.07	LCM	1301 Executive Boulevard	1301 Executive Boulevard	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban	2006		50,020	Square Feet	100.0%	03/31/20	8,100,000	01/07/19		2,285,789		2,253,251		0.3%
4.08	LCM	505 Independence Parkway	505 Independence Parkway	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban	2000		63,568	Square Feet	97.2%	03/31/20	8,500,000	01/07/19		2,266,391		2,234,129		0.3%
4.09	LCM	1313 Executive Boulevard	1313 Executive Boulevard	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban	2002		49,870	Square Feet	100.0%	06/06/20	8,500,000	01/07/19		2,056,241		2,026,970		0.3%
4.10	LCM	208 Golden Oak Court	208 Golden Oak Court	Virginia Beach	VA	23452	Virginia Beach City	1	Office	Suburban	1989		63,825	Square Feet	94.6%	03/31/20	9,000,000	01/07/19		2,040,075		2,011,035		0.3%
4.11	LCM	1305 Executive Boulevard	1305 Executive Boulevard	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban	2002		49,865	Square Feet	81.2%	03/31/20	7,100,000	01/07/19		1,968,947		1,940,919		0.3%
4.12	LCM	500 Independence Parkway	500 Independence Parkway	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban	2001		51,000	Square Feet	100.0%	03/31/20	7,400,000	01/07/19		1,939,850		1,912,236		0.3%
4.13	LCM	501 Independence Parkway	501 Independence Parkway	Chesapeake	VA	23320	Chesapeake City	1	Office	Suburban	2000		63,474	Square Feet	90.1%	03/31/20	8,000,000	01/07/19		1,901,053		1,873,991		0.3%
4.14	LCM	1 Enterprise Parkway	1 Enterprise Parkway	Hampton	VA	23666	Hampton City	1	Office	Suburban	1987		63,029	Square Feet	65.2%	03/31/20	7,700,000	01/07/19		1,762,030		1,736,948		0.2%
4.15	LCM	1457 Miller Store Road	1457 Miller Store Road	Virginia Beach	VA	23455	Virginia Beach City	1	Office	Suburban	1988		65,192	Square Feet	100.0%	03/31/20	6,100,000	01/07/19		1,635,940		1,612,652		0.2%
4.16	LCM	2809 South Lynnhaven Road	2809 South Lynnhaven Road	Virginia Beach	VA	23452	Virginia Beach City	1	Office	Suburban	1987		62,924	Square Feet	74.9%	03/31/20	9,500,000	01/07/19		1,409,624		1,389,558		0.2%
4.17	LCM	22 Enterprise Parkway	22 Enterprise Parkway	Hampton	VA	23666	Hampton City	1	Office	Suburban	1990		72,444	Square Feet	76.2%	03/31/20	8,900,000	01/07/19		1,338,496		1,319,443		0.2%
4.18	LCM	521 Butler Farm Road	521 Butler Farm Road	Hampton	VA	23666	Hampton City	1	Office	Suburban	1989		44,651	Square Feet	100.0%	06/06/20	6,300,000	01/07/19		1,319,098		1,300,320		0.2%
4.19	LCM	21 Enterprise Parkway	21 Enterprise Parkway	Hampton	VA	23666	Hampton City	1	Office	Suburban	1998		75,915	Square Feet	59.0%	03/31/20	9,100,000	01/07/19		1,235,038		1,217,457		0.2%
4.20	LCM	484 Viking Drive	484 Viking Drive	Virginia Beach	VA	23452	Virginia Beach City	1	Office	Suburban	1987		39,633	Square Feet	43.3%	03/31/20	5,400,000	01/07/19		1,222,105		1,204,709		0.2%
4.21	LCM	629 Phoenix Drive	629 Phoenix Drive	Virginia Beach	VA	23452	Virginia Beach City	1	Office	Suburban	1996		24,549	Square Feet	100.0%	03/31/20	2,900,000	01/07/19		853,534		841,384		0.1%
4.22	LCM	5 Manhattan Square	5 Manhattan Square	Hampton	VA	23666	Hampton City	1	Office	Suburban	1999		17,068	Square Feet	100.0%	06/06/20	2,200,000	01/07/19		410,602		404,757		0.1%
5	GSMC	711 Fifth Avenue	711 5th Avenue	New York	NY	10022	New York	1	Mixed Use	Office/Retail	1927	2013-2019	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	5.5%
6	GACC	BX Industrial Portfolio	Various	Various	Various	Various	Various	68	Various	Various	Various	Various	11,097,713	Square Feet	87.3%	03/31/20	960,750,000	Various	39.6%	37,400,000	34	37,400,000	34	5.1%
6.01	GACC	Bridgewater Center 1	1120 US Highway 22	Bridgewater	NJ	08807	Somerset	1	Industrial	Warehouse/Storage	1951	1994	437,117	Square Feet	0.5%	03/31/20	52,700,000	07/29/19		2,542,854		2,542,854		0.3%
6.02	GACC	401 E Laraway Rd	401 East Laraway Road	Joliet	IL	60433	Will	1	Industrial	Warehouse/Distribution	2005		475,104	Square Feet	100.0%	03/31/20	42,300,000	07/22/19		1,662,484		1,662,484		0.2%
6.03	GACC	Rochelle 1	501 South Steward Road	Rochelle	IL	61068	Ogle	1	Industrial	Warehouse/Distribution	2005		579,575	Square Feet	100.0%	03/31/20	34,600,000	08/01/19		1,359,857		1,359,857		0.2%
6.04	GACC	350A Salem Church Rd	350A Salem Church Road	Mechanicsburg	PA	17050	Cumberland	1	Industrial	Warehouse/Distribution	1990		405,100	Square Feet	100.0%	03/31/20	33,000,000	07/15/19		1,296,974		1,296,974		0.2%
6.05	GACC	Romeoville Bldg 1	208-214 South Pinnacle Drive	Romeoville	IL	60446	Will	1	Industrial	Warehouse/Distribution	2016		199,924	Square Feet	100.0%	03/31/20	30,100,000	07/24/19		1,182,997		1,182,997		0.2%
6.06	GACC	251 E Laraway Rd	251 East Laraway Road	Joliet	IL	60433	Will	1	Industrial	Warehouse/Distribution	2005		374,460	Square Feet	100.0%	03/31/20	28,400,000	07/22/19		1,143,695		1,143,695		0.2%
6.07	GACC	7940 Kentucky	7940 Kentucky Drive	Florence	KY	41042	Boone	1	Industrial	Flex	1992		128,077	Square Feet	94.7%	03/31/20	29,000,000	07/15/19		1,139,765		1,139,765		0.2%
6.08	GACC	Mountain Top Distribution Center 2	1 Philips Drive	Mountain Top	PA	18707	Luzerne	1	Industrial	Warehouse/Distribution	1992		400,000	Square Feet	100.0%	03/31/20	24,100,000	08/01/19		947,184		947,184		0.1%
6.09	GACC	Enterprise Parkway	2000 Enterprise Parkway	Hampton	VA	23666	Hampton City	1	Industrial	Flex	1996		402,652	Square Feet	76.6%	03/31/20	23,400,000	07/19/19		919,672		919,672		0.1%
6.10	GACC	Cavalier I	1400 Cavalier Boulevard	Chesapeake	VA	23323	Chesapeake City	1	Industrial	Warehouse/Distribution	1969		300,117	Square Feet	77.0%	03/31/20	23,100,000	07/19/19		907,881		907,881		0.1%
6.11	GACC	1910 International	1910 International Way	Hebron	KY	41048	Boone	1	Industrial	Warehouse/Distribution	1990	2004	300,000	Square Feet	100.0%	03/31/20	20,800,000	07/16/19		817,486		817,486		0.1%
6.12	GACC	Glen Dale	7100 Holladay Tyler Road	Glen Dale	MD	20769	Prince George’s	1	Industrial	Warehouse/Distribution	1968		314,590	Square Feet	53.5%	03/31/20	19,200,000	07/12/19		754,603		754,603		0.1%
6.13	GACC	Romeoville Bldg 2	208-214 South Pinnacle Drive	Romeoville	IL	60446	Will	1	Industrial	Warehouse/Distribution	2016		199,924	Square Feet	30.9%	03/31/20	18,900,000	07/24/19		742,812		742,812		0.1%
6.14	GACC	Enterprise Distribution Center 1	10550 Toebben Drive	Independence	KY	41051	Boone	1	Industrial	Warehouse/Distribution	2005		275,000	Square Feet	100.0%	03/31/20	17,500,000	07/15/19		687,789		687,789		0.1%
6.15	GACC	2270 Woodale	2270-2280 Woodale Drive	Mounds View	MN	55112	Ramsey	1	Industrial	Warehouse	1990		144,783	Square Feet	100.0%	03/31/20	17,100,000	07/12/19		672,068		672,068		0.1%
6.16	GACC	2950 Lexington Ave South	2950 Lexington Avenue South	Eagan	MN	55121	Dakota	1	Industrial	Warehouse/Storage	1979		184,545	Square Feet	100.0%	03/31/20	16,800,000	07/12/19		660,277		660,277		0.1%
6.17	GACC	Rivers Bend Center 1B	801 Liberty Way	Chester	VA	23836	Chesterfield	1	Industrial	Warehouse/Distribution	1998		170,800	Square Feet	100.0%	03/31/20	16,700,000	07/16/19		656,347		656,347		0.1%
6.18	GACC	DFW Logistics Center (Bldg 4)	2701 Esters Boulevard	Dallas	TX	75261	Dallas	1	Industrial	Warehouse/Distribution	2018		144,000	Square Feet	100.0%	03/31/20	16,400,000	07/12/19		644,557		644,557		0.1%
6.19	GACC	Rivers Bend Center 1C	12730 Kingston Avenue	Chester	VA	23836	Chesterfield	1	Industrial	Flex	2001		158,400	Square Feet	100.0%	03/31/20	15,800,000	07/16/19		620,975		620,975		0.1%
6.20	GACC	Territorial	3 Territorial Court	Bolingbrook	IL	60440	Will	1	Industrial	Manufacturing	2001		125,448	Square Feet	100.0%	03/31/20	15,500,000	07/24/19		609,185		609,185		0.1%
6.21	GACC	Diamond Hill 2	1920 Campostella Road	Chesapeake	VA	23324	Chesapeake City	1	Industrial	Warehouse/Distribution	1997		224,620	Square Feet	100.0%	03/31/20	15,400,000	07/19/19		605,254		605,254		0.1%
6.22	GACC	Rivers Bend Center 2A	500 HP Way	Chester	VA	23836	Chesterfield	1	Industrial	Warehouse/Distribution	1997		144,000	Square Feet	100.0%	03/31/20	15,200,000	07/16/19		597,394		597,394		0.1%
6.23	GACC	Rivers Bend Center 1A	701 Liberty Way	Chester	VA	23836	Chesterfield	1	Industrial	Flex	1998		123,980	Square Feet	100.0%	03/31/20	15,000,000	07/16/19		589,533		589,533		0.1%
6.24	GACC	Diamond Hill 3	1960 Diamond Hill Road	Chesapeake	VA	23324	Chesapeake City	1	Industrial	Warehouse/Distribution	1974		267,010	Square Feet	62.6%	03/31/20	14,900,000	07/19/19		585,603		585,603		0.1%
6.25	GACC	Whippany Business Center 1	One Apollo Drive	Whippany	NJ	07981	Morris	1	Industrial	Warehouse	1975	1985	120,000	Square Feet	74.6%	03/31/20	14,700,000	07/29/19		577,743		577,743		0.1%
6.26	GACC	The Colony Land	NWQ of Memorial Drive and Main Street	The Colony	TX	75056	Denton	1	Other	Leased Fee	NAP				NAP	NAP	14,200,000	07/21/19		558,092		558,092		0.1%
6.27	GACC	Shawnee Distribution Center 1	8515 Hedge Lane Terrace	Shawnee	KS	66227	Johnson	1	Industrial	Warehouse/Distribution	2003		223,200	Square Feet	100.0%	03/31/20	14,100,000	07/10/19		554,161		554,161		0.1%
6.28	GACC	Rivers Bend Center 2B	600 HP Way	Chester	VA	23836	Chesterfield	1	Industrial	Warehouse/Distribution	1997		158,400	Square Feet	100.0%	03/31/20	13,900,000	08/01/19		546,301		546,301		0.1%
6.29	GACC	7930 Kentucky	7930 Kentucky Drive	Florence	KY	41042	Boone	1	Industrial	Warehouse/Distribution	1999		219,300	Square Feet	100.0%	03/31/20	13,800,000	07/15/19		542,371		542,371		0.1%
6.30	GACC	Dues Dr Distribution Center 1	4225 Dues Drive	West Chester	OH	45246	Butler	1	Industrial	Warehouse/Distribution	1972		303,000	Square Feet	40.3%	03/31/20	13,600,000	07/16/19		534,510		534,510		0.1%
6.31	GACC	Gibraltar	455 Gibraltar Drive	Bolingbrook	IL	60440	Will	1	Industrial	Manufacturing	2002		110,000	Square Feet	100.0%	03/31/20	13,500,000	07/24/19		530,580		530,580		0.1%
6.32	GACC	Diamond Hill 1	1910 Campostella Road	Chesapeake	VA	23324	Chesapeake City	1	Industrial	Warehouse/Distribution	1980		152,600	Square Feet	100.0%	03/31/20	13,500,000	07/19/19		530,580		530,580		0.1%
6.33	GACC	DFW Logistics Center (Bldg 3)	2650 Esters Boulevard	Dallas	TX	75261	Dallas	1	Industrial	Warehouse/Distribution	2018		120,000	Square Feet	100.0%	03/31/20	13,500,000	07/12/19		530,580		530,580		0.1%
6.34	GACC	Elk Grove Distribution Center 1	1325 Pratt Boulevard	Elk Grove Village	IL	60007	Cook	1	Industrial	Warehouse/Distribution	1970	2018	150,700	Square Feet	100.0%	03/31/20	13,100,000	07/11/19		514,859		514,859		0.1%
6.35	GACC	1000 Lucas Way	1000 Lucas Way	Hampton	VA	23666	Hampton City	1	Industrial	Warehouse/Distribution	1992		120,000	Square Feet	100.0%	03/31/20	13,100,000	07/19/19		514,859		514,859		0.1%
6.36	GACC	Lakeview	100-130 Lakeview Parkway	Vernon Hills	IL	60061	Lake	1	Industrial	Warehouse/Distribution	1998	2015	132,851	Square Feet	100.0%	03/31/20	13,000,000	07/11/19		510,929		510,929		0.1%
6.37	GACC	DFW Logistics Center (Bldg 5)	750 Royal Lane	Dallas	TX	75261	Dallas	1	Industrial	Warehouse/Distribution	2017		116,157	Square Feet	100.0%	03/31/20	12,300,000	07/12/19		483,417		483,417		0.1%
6.38	GACC	9756 International	9756 International Boulevard	West Chester	OH	45246	Butler	1	Industrial	Warehouse/Distribution	1990		192,000	Square Feet	100.0%	03/31/20	11,700,000	07/16/19		459,836		459,836		0.1%
6.39	GACC	350B Salem Church Rd	350B Salem Church Road	Mechanicsburg	PA	17050	Cumberland	1	Industrial	Warehouse/Distribution	1990		134,500	Square Feet	100.0%	03/31/20	11,000,000	07/15/19		432,325		432,325		0.1%
6.40	GACC	6105 Trenton Ln	6105 Trenton Lane North	Plymouth	MN	55442	Hennepin	1	Industrial	Warehouse/Distribution	1994		122,032	Square Feet	77.4%	03/31/20	11,000,000	07/11/19		432,325		432,325		0.1%
6.41	GACC	300 Salem Church Rd	300 Salem Church Road	Mechanicsburg	PA	17050	Cumberland	1	Industrial	Warehouse/Distribution	1991		120,000	Square Feet	100.0%	03/31/20	10,900,000	07/15/19		428,394		428,394		0.1%
6.42	GACC	Tower	161 Tower Drive	Burr Ridge	IL	60527	Cook	1	Industrial	Manufacturing	1982		118,101	Square Feet	77.0%	03/31/20	10,600,000	07/24/19		424,464		424,464		0.1%
6.43	GACC	1940 Fernbrook Ln	1940 Fernbrook Lane North	Plymouth	MN	55447	Hennepin	1	Industrial	Flex	1974		107,812	Square Feet	97.1%	03/31/20	10,800,000	07/11/19		424,464		424,464		0.1%
6.44	GACC	Production Distribution Center 1	100 Production Drive	Harrison	OH	45030	Hamilton	1	Industrial	Warehouse/Distribution	1965		232,880	Square Feet	100.0%	03/31/20	7,916,472	07/16/19		412,673		412,673		0.1%
6.45	GACC	Culpeper	13129 Airpark Drive	Elkwood	VA	22718	Culpeper	1	Industrial	Warehouse/Distribution	1990		150,000	Square Feet	100.0%	03/31/20	10,400,000	07/16/19		408,743		408,743		0.1%
6.46	GACC	Fairfield Distribution Center 1	375 Northpointe Drive	Fairfield	OH	45014	Butler	1	Industrial	Warehouse/Distribution	1989		203,500	Square Feet	100.0%	03/31/20	10,300,000	07/16/19		404,813		404,813		0.1%
6.47	GACC	Cavalier II	3732 Cook Boulevard	Chesapeake	VA	23323	Chesapeake City	1	Industrial	Warehouse/Distribution	2007		94,325	Square Feet	100.0%	03/31/20	10,100,000	07/19/19		396,953		396,953		0.1%
6.48	GACC	World Park II	10083-10095 International Boulevard	West Chester	OH	45246	Butler	1	Industrial	Warehouse/Distribution	1981		167,270	Square Feet	53.7%	03/31/20	9,000,000	07/16/19		353,720		353,720		0.0%
6.49	GACC	Diamond Hill 4	2115 Portlock Road	Chesapeake	VA	23324	Chesapeake City	1	Industrial	Warehouse/Distribution	2000		75,700	Square Feet	100.0%	03/31/20	8,800,000	07/19/19		345,860		345,860		0.0%
6.50	GACC	2290-2298 Woodale	2290-2298 Woodale Drive	Mounds View	MN	55112	Ramsey	1	Industrial	Flex	1992		78,180	Square Feet	100.0%	03/31/20	8,200,000	07/12/19		322,278		322,278		0.0%
6.51	GACC	514 Butler Rd	514 Butler Farm Road	Hampton	VA	23666	Hampton City	1	Office	Suburban	1992		61,488	Square Feet	12.6%	03/31/20	8,000,000	07/19/19		314,418		314,418		0.0%
6.52	GACC	Northridge II	10446-10456 Lakeridge Parkway	Ashland	VA	23005	Hanover	1	Industrial	Flex	1998		70,118	Square Feet	100.0%	03/31/20	7,600,000	07/18/19		298,697		298,697		0.0%
6.53	GACC	2222 Woodale	2222 Woodale Drive	Mounds View	MN	55112	Ramsey	1	Industrial	Flex	1989		55,742	Square Feet	68.2%	03/31/20	7,300,000	07/12/19		286,906		286,906		0.0%
6.54	GACC	Northridge I	10430-10444 Lakeridge Parkway	Ashland	VA	23005	Hanover	1	Industrial	Flex	1991		69,185	Square Feet	100.0%	03/31/20	7,000,000	07/18/19		275,116		275,116		0.0%
6.55	GACC	Romeoville Distribution Center 1	815 Forestwood Drive	Romeoville	IL	60446	Will	1	Industrial	Manufacturing	1993		75,250	Square Feet	100.0%	03/31/20	6,600,000	07/24/19		259,395		259,395		0.0%
6.56	GACC	1825 Airport Exchange	1825 Airport Exchange Boulevard	Erlanger	KY	41018	Kenton	1	Industrial	Flex	1997		67,749	Square Feet	100.0%	03/31/20	6,000,000	07/16/19		235,813		235,813		0.0%
6.57	GACC	7453 Empire - Bldg C	7453 Empire Drive C	Florence	KY	41042	Boone	1	Industrial	Warehouse/Distribution	1994		101,250	Square Feet	100.0%	03/31/20	5,800,000	07/15/19		227,953		227,953		0.0%
6.58	GACC	Rivers Bend Center 1D	13001 Kingston Avenue	Chester	VA	23836	Chesterfield	1	Industrial	Flex	1997		40,460	Square Feet	100.0%	03/31/20	5,200,000	07/16/19		204,372		204,372		0.0%
6.59	GACC	Heathrow	616 Heathrow Drive	Lincolnshire	IL	60069	Lake	1	Industrial	R&D/Flex	1988	Various	38,504	Square Feet	100.0%	03/31/20	4,900,000	07/11/19		192,581		192,581		0.0%
6.60	GACC	2240-2250 Woodale	2240-2250 Woodale Drive	Mounds View	MN	55112	Ramsey	1	Industrial	Flex	1992		42,551	Square Feet	100.0%	03/31/20	4,200,000	07/12/19		165,069		165,069		0.0%
6.61	GACC	273 Industrial Way	273 Industrial Way	Benicia	CA	94510	Solano	1	Other	Leased Fee	NAP				NAP	NAP	3,650,000	07/18/19		143,453		143,453		0.0%
6.62	GACC	7453 Empire - Bldg B	7453 Empire Drive Building B	Florence	KY	41042	Boone	1	Industrial	Warehouse/Distribution	1993		47,842	Square Feet	100.0%	03/31/20	3,500,000	07/15/19		137,558		137,558		0.0%
6.63	GACC	7453 Empire - Bldg A	7453 Empire Drive Building A	Florence	KY	41042	Boone	1	Industrial	Warehouse/Distribution	1993		47,840	Square Feet	100.0%	03/31/20	3,050,000	07/15/19		119,872		119,872		0.0%
6.64	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				NAP	NAP	3,350,000	07/16/19		15,721		15,721		0.0%
6.65	GACC	Production Distribution Center 1B	100b Production Drive	Harrison	OH	45030	Hamilton	1	Industrial	Warehouse/Distribution	1998		76,000	Square Feet	100.0%	03/31/20	2,583,528	07/16/19		0		0		0.0%
6.66	GACC	Bridgewater Center 2	1120 US Highway 22	Bridgewater	NJ	08807	Somerset	1	Industrial	Warehouse/Storage	1954	1994	102,000	Square Feet	100.0%	03/31/20	12,000,000	07/29/19		0		0		0.0%
6.67	GACC	Laraway Land 1	251 East Laraway Road	Joliet	IL	60433	Will	1	Other	Leased Fee	NAP				NAP	NAP	700,000	08/01/19		0		0		0.0%
6.68	GACC	Laraway Land 2	401 East Laraway Road	Joliet	IL	60433	Will	1	Other	Leased Fee	NAP				NAP	NAP	6,400,000	07/22/19		0		0		0.0%
7	LCM	Whitehall III & V	3545 Whitehall Park Drive and 3600 Arco Corporate Drive	Charlotte	NC	28273	Mecklenburg	1	Office	Suburban	2006-2007		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	5.0%
8	JPMCB	Frick Building	437 Grant Street	Pittsburgh	PA	15219	Allegheny	1	Office	CBD	1902		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	4.8%
9	LCM	Peace Coliseum	799 West Coliseum Way	Midvale	UT	84047	Salt Lake	1	Office	Suburban	2015		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	4.7%
10	JPMCB	Chase Center Tower I	1655 3rd Street	San Francisco	CA	94158	San Francisco	1	Office	CBD	2019		317,660	Square Feet	100.0%	06/10/20	466,000,000	12/19/19	31.3%	18,213,750	461	18,213,750	461	2.5%
11	JPMCB	Chase Center Tower II	1725 3rd Street	San Francisco	CA	94158	San Francisco	1	Office	CBD	2019		268,548	Square Feet	100.0%	06/10/20	397,500,000	12/19/19	31.3%	15,536,250	461	15,536,250	461	2.1%
12	LCM	Los Angeles Leased Fee Portfolio	Various	Los Angeles	CA	Various	Los Angeles	8	Other	Leased Fee	N/A		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	3.3%
12.01	LCM	5901 West Century Boulevard	5901 West Century Boulevard	Los Angeles	CA	90036	Los Angeles	1	Other	Leased Fee	N/A		71,003	Square Feet	100.0%	06/06/20	21,700,000	07/04/19		3,868,235		3,868,235		0.5%
12.02	LCM	5959 West Century Boulevard	5959 West Century Boulevard	Los Angeles	CA	90045	Los Angeles	1	Other	Leased Fee	N/A		79,279	Square Feet	100.0%	06/06/20	19,000,000	07/04/19		3,388,235		3,388,235		0.5%
12.03	LCM	6151 West Century Boulevard	6151 West Century Boulevard	Los Angeles	CA	90045	Los Angeles	1	Other	Leased Fee	N/A		78,844	Square Feet	100.0%	06/06/20	18,000,000	07/04/19		3,190,588		3,190,588		0.4%
12.04	LCM	5933 West Century Boulevard	5933 West Century Boulevard	Los Angeles	CA	90045	Los Angeles	1	Other	Leased Fee	N/A		73,181	Square Feet	100.0%	06/06/20	16,400,000	07/04/19		2,908,235		2,908,235		0.4%
12.05	LCM	5940 West 98th Street	5940 West 98th Street	Los Angeles	CA	90045	Los Angeles	1	Other	Leased Fee	N/A		67,518	Square Feet	100.0%	06/06/20	15,700,000	07/04/19		2,795,294		2,795,294		0.4%
12.06	LCM	9801 Airport Boulevard	9801 Airport Boulevard	Los Angeles	CA	90045	Los Angeles	1	Other	Leased Fee	N/A		62,726	Square Feet	100.0%	06/06/20	15,000,000	07/04/19		2,682,353		2,682,353		0.4%
12.07	LCM	6144 West 98th Street	6144 West 98th Street	Los Angeles	CA	90045	Los Angeles	1	Other	Leased Fee	N/A		62,726	Square Feet	100.0%	06/06/20	14,900,000	07/04/19		2,654,118		2,654,118		0.4%
12.08	LCM	5960 West 98th Street	5960 West 98th Street	Los Angeles	CA	90045	Los Angeles	1	Other	Leased Fee	N/A		60,925	Square Feet	100.0%	06/06/20	14,200,000	07/04/19		2,512,941		2,512,941		0.3%
13	JPMCB	1340 Concord	1340 Concord Terrace	Sunrise	FL	33323	Broward	1	Office	Suburban	1998		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	3.0%
14	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	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	2.8%
15	GSMC	City National Plaza	515-555 South Flower Street	Los Angeles	CA	90071	Los Angeles	1	Office	CBD	1971	2018	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	2.7%
16	GSMC	Moffett Towers Buildings A, B & C	Various	Sunnyvale	CA	94089	Santa Clara	3	Office	Suburban	2008		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	2.7%
16.01	GSMC	Moffett Towers Building B	1020 Enterprise Way	Sunnyvale	CA	94089	Santa Clara	1	Office	Suburban	2008		317,166	Square Feet	100.0%	01/01/21	390,000,000	10/01/21		6,883,117		6,883,117		0.9%
16.02	GSMC	Moffett Towers Building C	1050 Enterprise Way	Sunnyvale	CA	94089	Santa Clara	1	Office	Suburban	2008		317,166	Square Feet	100.0%	01/01/21	383,000,000	05/01/21		6,883,117		6,883,117		0.9%
16.03	GSMC	Moffett Towers Building A	1000 Enterprise Way	Sunnyvale	CA	94089	Santa Clara	1	Office	Suburban	2008		317,166	Square Feet	100.0%	01/01/21	348,000,000	01/03/20		6,233,766		6,233,766		0.9%
17	GACC	Roscoe Office	14500 Roscoe Boulevard	Panorama City	CA	91402	Los Angeles	1	Office	Suburban	1981		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	2.5%
18	LCM	Lava Ridge Business Center	3000-3010 Lava Ridge Court	Roseville	CA	95661	Placer	1	Office	Suburban	1999	2018	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	2.5%
19	GSMC	PCI Pharma Portfolio	Various	Various	Various	Various	Various	5	Various	Various	Various	Various	1,356,188	Square Feet	100.0%	06/01/20	165,940,000	Various	65.4%	16,750,000	80	16,750,000	80	2.3%
19.01	GSMC	3001 Red Lion Road	3001 Red Lion Road	Philadelphia	PA	19114	Philadelphia	1	Industrial	R&D/Flex	1954	2002	447,000	Square Feet	100.0%	06/01/20	75,100,000	10/10/19		7,580,601		7,580,601		1.0%
19.02	GSMC	4536 & 4545 Assembly Drive	4536 & 4545 Assembly Drive	Rockford	IL	61109	Winnebago	1	Industrial	Warehouse/Distribution	1989	2003, 2005, 2012, 2018	768,400	Square Feet	100.0%	06/01/20	52,600,000	10/11/19		5,309,449		5,309,449		0.7%
19.03	GSMC	6166 Nancy Ridge Drive	6166 Nancy Ridge Drive	San Diego	CA	92121	San Diego	1	Office	Suburban Flex	1996	2016	37,583	Square Feet	100.0%	06/01/20	19,800,000	10/10/19		1,998,614		1,998,614		0.3%
19.04	GSMC	6146 Nancy Ridge Drive	6146 Nancy Ridge Drive	San Diego	CA	92121	San Diego	1	Office	Suburban Flex	1987	2017	24,785	Square Feet	100.0%	06/01/20	13,000,000	10/10/19		1,312,221		1,312,221		0.2%
19.05	GSMC	1635 & 1639 New Milford School Road	1635 & 1639 New Milford School Road	Rockford	IL	61109	Winnebago	1	Industrial	Warehouse	1996	2001	78,420	Square Feet	100.0%	06/01/20	5,440,000	10/11/19		549,114		549,114		0.1%
20	JPMCB	The Oliver	11955 West Washington Boulevard	Los Angeles	CA	90066	Los Angeles	1	Mixed Use	Multifamily/Retail	2016		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	2.1%
21	JPMCB	Apollo Education Group HQ Campus	4025, 4035, 4045, 4050, and 4055 South Riverpoint Parkway	Phoenix	AZ	85040	Maricopa	1	Office	Suburban	2007, 2008	2019	599,664	Square Feet	100.0%	06/05/20	194,000,000	01/06/20	47.2%	15,000,000	153	15,000,000	153	2.1%
22	LCM	SHP Building IV	3145 Saint Rose Parkway	Henderson	NV	89052	Clark	1	Office	Suburban	2018		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	1.9%
23	GACC	GIP REIT Portfolio	Various	Various	Various	Various	Various	3	Various	Various	Various		68,200	Square Feet	100.0%	06/06/20	15,050,000	Various	75.0%	11,287,500	166	11,287,500	166	1.6%
23.01	GACC	15091 Alabama Highway 20	15091 Alabama Highway 20	Madison	AL	35756	Limestone	1	Industrial	Manufacturing	2003		63,000	Square Feet	100.0%	06/06/20	9,000,000	10/24/19		6,750,000		6,750,000		0.9%
23.02	GACC	1300 South Dale Mabry Highway	1300 South Dale Mabry Highway	Tampa	FL	33629	Hillsborough	1	Retail	Single Tenant	2018		2,200	Square Feet	100.0%	06/06/20	3,500,000	10/18/19		2,625,000		2,625,000		0.4%
23.03	GACC	3707 14th Street Northwest	3707 14th Street Northwest	Washington	DC	20010	District of Columbia	1	Retail	Single Tenant	2016		3,000	Square Feet	100.0%	06/06/20	2,550,000	10/25/19		1,912,500		1,912,500		0.3%
24	GACC	Staples Headquarters	500 Staples Drive	Framingham	MA	01702	Middlesex	1	Office	Suburban	1997		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	1.4%
25	LCM	NOV Headquarters	7909 Parkwood Circle Drive and 9720 & 9724 Beechnut Street	Houston	TX	77036	Harris	1	Office	Suburban	1982	2009	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	1.4%
26	GACC	Briarcliff Apartments	4805 Transit Road	Depew	NY	14043	Erie	1	Multifamily	Garden	1986		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	1.2%
27	GSMC	Stuart’s Crossing	652 Kirk Road	St. Charles	IL	60174	Kane	1	Retail	Anchored	1999		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	1.2%
28	LCM	KB Fresenius & DaVita Southeast Portfolio	Various	Various	Various	Various	Various	4	Office	Medical	Various	Various	34,575	Square Feet	100.0%	06/06/20	13,700,000	Various	58.6%	8,025,000	232	8,025,000	232	1.1%
28.01	LCM	4751 West Fuqua Street	4751 West Fuqua Street	Houston	TX	77045	Harris	1	Office	Medical	2018		8,818	Square Feet	100.0%	06/06/20	3,750,000	12/04/19		2,200,000		2,200,000		0.3%
28.02	LCM	205 Belle Meade Point	205B Belle Meade Point	Flowood	MS	39232	Rankin	1	Office	Medical	2006	2019	11,040	Square Feet	100.0%	06/06/20	3,450,000	11/19/19		2,050,000		2,050,000		0.3%
28.03	LCM	3530 Rowe Lane	3530 Rowe Lane	Cumming	GA	30041	Forsyth	1	Office	Medical	2019		7,378	Square Feet	100.0%	06/06/20	3,450,000	11/19/19		1,975,000		1,975,000		0.3%
28.04	LCM	5552 Platt Springs Road	5552 Platt Springs Road	Lexington	SC	29073	Lexington	1	Office	Medical	2018		7,339	Square Feet	100.0%	06/06/20	3,050,000	11/19/19		1,800,000		1,800,000		0.2%
29	GSMC	Caton Crossings	2300 South Route 59	Plainfield	IL	60586	Will	1	Retail	Anchored	1998		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	1.1%
30	GSMC	Midland Atlantic Portfolio	Various	Various	Various	Various	Various	6	Retail	Various	Various	Various	552,154	Square Feet	88.1%	12/20/19	64,150,000	Various	70.1%	7,500,000	81	7,500,000	81	1.0%
30.01	GSMC	Parkside Square	3100 Bienville Boulevard	Ocean Springs	MS	39564	Jackson	1	Retail	Anchored	1989	2008	150,346	Square Feet	100.0%	12/20/19	17,100,000	11/16/19		1,999,221		1,999,221		0.3%
30.02	GSMC	Maysville Marketsquare	381-385 Market Square Drive	Maysville	KY	41056	Mason	1	Retail	Anchored	1993		144,945	Square Feet	81.7%	12/20/19	14,425,000	11/19/19		1,686,477		1,686,477		0.2%
30.03	GSMC	Pinecrest Pointe	9101 Leesville Road	Raleigh	NC	27613	Wake	1	Retail	Anchored	1988		89,226	Square Feet	89.2%	12/20/19	14,100,000	11/22/19		1,648,480		1,648,480		0.2%
30.04	GSMC	Valleydale Marketplace	2653 Valleydale Road	Hoover	AL	35244	Shelby	1	Retail	Anchored	1993		67,854	Square Feet	96.5%	12/20/19	8,400,000	11/22/19		982,073		982,073		0.1%
30.05	GSMC	Putnam Plaza	1333 Indianapolis Road	Greencastle	IN	46135	Putnam	1	Retail	Anchored	1985		75,179	Square Feet	70.5%	12/20/19	6,950,000	11/21/19		812,549		812,549		0.1%
30.06	GSMC	Heritage Plaza	3101 Heritage Green Drive	Monroe	OH	45050	Butler	1	Retail	Shadow Anchored	2005		24,604	Square Feet	79.7%	12/20/19	3,175,000	11/20/19		371,200		371,200		0.1%
31	LCM	Guidepost Montessori	1450 63rd Street	Emeryville	CA	94608	Alameda	1	Office	Suburban	1913, 1951	2015	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	0.9%
32	LCM	Maple Grove RV Resort	12403 & 12417 Highway 99	Everett	WA	98204	Snohomish	1	Manufactured Housing	Manufactured Housing	2002	2015	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	0.8%
33	JPMCB	278 Court Street	278 Court Street	Brooklyn	NY	11231	Kings	1	Mixed Use	Multifamily/Retail	1900	2018	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	0.7%
34	LCM	Willow Lake Tech Center	400-444 East State Parkway	Schaumburg	IL	60173	Cook	1	Industrial	Flex	1997	2017	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	0.7%

A-1-1 

ANNEX A-1

Loan #	Seller(1)	Property Name	Crossed Loan	Related Borrower(8)	Interest Rate %(9)	Admin.Fee %(9)	Net Mortgage Rate %(9)	Accrual Type	Monthly Debt Service ($)(10)(11)	Annual Debt Service ($)(11)	Note Date	First Payment Date	Partial IO Last IO Payment	Partial IO Loan First P&I Payment	Rem. Term	Rem. Amort	I/O Period	Seasoning	Payment Due Date	Grace Period (Late Payment)(12)	Grace Period (Default)(12)	Maturity Date	ARD Loan	Final Maturity  Date	Maturity/ARD Balance ($)(6)	Maturity LTV %(5)	Prepayment Provision (Payments)(13)
1	LCM	LA County Office Portfolio	No	No	4.19300	0.01725	4.17575	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	0	0	02/06/30	No	02/06/30	61,426,831	60.5%	L(28),Def(88),O(4)
1.01	LCM	29903 Agoura Road																							18,383,537
1.02	LCM	29899 Agoura Road																							15,721,708
1.03	LCM	5230 Las Virgenes Road																							12,089,513
1.04	LCM	5855 Topanga Canyon Boulevard																							9,071,586
1.05	LCM	29901 Agoura Road																							6,160,488
2	JPMCB/GACC/GSMC	1633 Broadway	No	No	2.99000	0.01365	2.97635	Actual/360	145,260.71	1,743,128.52	11/25/19	01/06/20			114	0	120	6	6	0	0	12/06/29	No	12/06/29	57,500,000	41.7%	L(30),Def(83),O(7)
3	GACC	675 Creekside Way	No	No	3.69000	0.01725	3.67275	Actual/360	135,308.54	1,623,702.48	03/02/20	04/06/20			81	0	84	3	6	0	0	03/06/27	No	03/06/27	43,400,000	58.3%	L(27),Def(53),O(4)
4	LCM	Hampton Roads Office Portfolio	No	No	5.30000	0.01365	5.28635	Actual/360	235,751.64	2,829,019.68	03/28/19	05/06/19			106	346	0	14	6	0	0	04/06/29	No	04/06/29	36,094,223	60.3%	L(38),Grtr1%orYM(79),O(3)
4.01	LCM	510 Independence Parkway																							2,993,378
4.02	LCM	676 Independence Parkway																							2,987,950
4.03	LCM	700 Independence Parkway																							2,456,036
4.04	LCM	1309 Executive Boulevard																							2,108,663
4.05	LCM	1317 Executive Boulevard																							2,051,672
4.06	LCM	200 Golden Oak Court																							1,970,256
4.07	LCM	1301 Executive Boulevard																							1,918,693
4.08	LCM	505 Independence Parkway																							1,902,410
4.09	LCM	1313 Executive Boulevard																							1,726,009
4.10	LCM	208 Golden Oak Court																							1,712,440
4.11	LCM	1305 Executive Boulevard																							1,652,735
4.12	LCM	500 Independence Parkway																							1,628,311
4.13	LCM	501 Independence Parkway																							1,595,745
4.14	LCM	1 Enterprise Parkway																							1,479,049
4.15	LCM	1457 Miller Store Road																							1,373,209
4.16	LCM	2809 South Lynnhaven Road																							1,183,239
4.17	LCM	22 Enterprise Parkway																							1,123,534
4.18	LCM	521 Butler Farm Road																							1,107,251
4.19	LCM	21 Enterprise Parkway																							1,036,691
4.20	LCM	484 Viking Drive																							1,025,836
4.21	LCM	629 Phoenix Drive																							716,457
4.22	LCM	5 Manhattan Square																							344,659
5	GSMC	711 Fifth Avenue	No	No	3.16000	0.01365	3.14635	Actual/360	106,796.30	1,281,555.60	03/06/20	04/06/20			117	0	120	3	6	0	0	03/06/30	No	03/06/30	40,000,000	54.5%	L(27),Def(86),O(7)
6	GACC	BX Industrial Portfolio	No	No	3.55000	0.01365	3.53635	Actual/360	112,178.36	1,346,140.32	05/13/20	06/09/20			76	0	77	1	9	0	0	10/09/26	No	10/09/26	37,400,000	39.6%	Grtr1%orYM(70),O(7)
6.01	GACC	Bridgewater Center 1																							2,542,854
6.02	GACC	401 E Laraway Rd																							1,662,484
6.03	GACC	Rochelle 1																							1,359,857
6.04	GACC	350A Salem Church Rd																							1,296,974
6.05	GACC	Romeoville Bldg 1																							1,182,997
6.06	GACC	251 E Laraway Rd																							1,143,695
6.07	GACC	7940 Kentucky																							1,139,765
6.08	GACC	Mountain Top Distribution Center 2																							947,184
6.09	GACC	Enterprise Parkway																							919,672
6.10	GACC	Cavalier I																							907,881
6.11	GACC	1910 International																							817,486
6.12	GACC	Glen Dale																							754,603
6.13	GACC	Romeoville Bldg 2																							742,812
6.14	GACC	Enterprise Distribution Center 1																							687,789
6.15	GACC	2270 Woodale																							672,068
6.16	GACC	2950 Lexington Ave South																							660,277
6.17	GACC	Rivers Bend Center 1B																							656,347
6.18	GACC	DFW Logistics Center (Bldg 4)																							644,557
6.19	GACC	Rivers Bend Center 1C																							620,975
6.20	GACC	Territorial																							609,185
6.21	GACC	Diamond Hill 2																							605,254
6.22	GACC	Rivers Bend Center 2A																							597,394
6.23	GACC	Rivers Bend Center 1A																							589,533
6.24	GACC	Diamond Hill 3																							585,603
6.25	GACC	Whippany Business Center 1																							577,743
6.26	GACC	The Colony Land																							558,092
6.27	GACC	Shawnee Distribution Center 1																							554,161
6.28	GACC	Rivers Bend Center 2B																							546,301
6.29	GACC	7930 Kentucky																							542,371
6.30	GACC	Dues Dr Distribution Center 1																							534,510
6.31	GACC	Gibraltar																							530,580
6.32	GACC	Diamond Hill 1																							530,580
6.33	GACC	DFW Logistics Center (Bldg 3)																							530,580
6.34	GACC	Elk Grove Distribution Center 1																							514,859
6.35	GACC	1000 Lucas Way																							514,859
6.36	GACC	Lakeview																							510,929
6.37	GACC	DFW Logistics Center (Bldg 5)																							483,417
6.38	GACC	9756 International																							459,836
6.39	GACC	350B Salem Church Rd																							432,325
6.40	GACC	6105 Trenton Ln																							432,325
6.41	GACC	300 Salem Church Rd																							428,394
6.42	GACC	Tower																							424,464
6.43	GACC	1940 Fernbrook Ln																							424,464
6.44	GACC	Production Distribution Center 1																							412,673
6.45	GACC	Culpeper																							408,743
6.46	GACC	Fairfield Distribution Center 1																							404,813
6.47	GACC	Cavalier II																							396,953
6.48	GACC	World Park II																							353,720
6.49	GACC	Diamond Hill 4																							345,860
6.50	GACC	2290-2298 Woodale																							322,278
6.51	GACC	514 Butler Rd																							314,418
6.52	GACC	Northridge II																							298,697
6.53	GACC	2222 Woodale																							286,906
6.54	GACC	Northridge I																							275,116
6.55	GACC	Romeoville Distribution Center 1																							259,395
6.56	GACC	1825 Airport Exchange																							235,813
6.57	GACC	7453 Empire - Bldg C																							227,953
6.58	GACC	Rivers Bend Center 1D																							204,372
6.59	GACC	Heathrow																							192,581
6.60	GACC	2240-2250 Woodale																							165,069
6.61	GACC	273 Industrial Way																							143,453
6.62	GACC	7453 Empire - Bldg B																							137,558
6.63	GACC	7453 Empire - Bldg A																							119,872
6.64	GACC	Rivers Bend Center - Land																							15,721
6.65	GACC	Production Distribution Center 1B																							0
6.66	GACC	Bridgewater Center 2																							0
6.67	GACC	Laraway Land 1																							0
6.68	GACC	Laraway Land 2																							0
7	LCM	Whitehall III & V	No	No	3.69300	0.01725	3.67575	Actual/360	167,858.81	2,014,305.72	11/25/19	01/06/20			114	354	0	6	6	0	0	12/06/29	No	12/06/29	28,671,599	50.4%	L(30),Def(86),O(4)
8	JPMCB	Frick Building	No	No	3.70000	0.01725	3.68275	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	0	0	03/01/30	No	03/01/30	29,442,370	58.9%	L(27),Def(90),O(3)
9	LCM	Peace Coliseum	No	No	4.24200	0.01725	4.22475	Actual/360	123,651.35	1,483,816.20	03/06/20	04/06/20			117	0	120	3	6	0	0	03/06/30	No	03/06/30	34,500,000	43.1%	L(27),Def(89),O(4)
10	JPMCB	Chase Center Tower I	Group A	Yes - Group 1	3.52190	0.01365	3.50825	Actual/360	54,198.28	650,379.36	03/12/20	05/10/20			57	0	59	2	10	0	0	03/10/25	No	03/10/25	18,213,750	31.3%	L(26),Def(29),O(4)
11	JPMCB	Chase Center Tower II	Group A	Yes - Group 1	3.52220	0.01365	3.50855	Actual/360	46,234.84	554,818.08	03/12/20	05/10/20			57	0	59	2	10	0	0	03/10/25	No	03/10/25	15,536,250	31.3%	L(26),Def(29),O(4)
12	LCM	Los Angeles Leased Fee Portfolio	No	No	3.50000	0.01365	3.48635	Actual/360	70,972.22	851,666.64	08/28/19	10/06/19			111	0	120	9	6	0	0	09/06/29	No	09/06/29	24,000,000	63.0%	L(33),Def(83),O(4)
12.01	LCM	5901 West Century Boulevard																							3,868,235
12.02	LCM	5959 West Century Boulevard																							3,388,235
12.03	LCM	6151 West Century Boulevard																							3,190,588
12.04	LCM	5933 West Century Boulevard																							2,908,235
12.05	LCM	5940 West 98th Street																							2,795,294
12.06	LCM	9801 Airport Boulevard																							2,682,353
12.07	LCM	6144 West 98th Street																							2,654,118
12.08	LCM	5960 West 98th Street																							2,512,941
13	JPMCB	1340 Concord	No	No	4.15000	0.04725	4.10275	Actual/360	77,140.05	925,680.60	07/25/19	09/01/19			110	0	120	10	1	0	0	08/01/29	No	08/01/29	22,000,000	67.5%	L(34),Def(82),O(4)
14	LCM	1333 Main Street	No	No	3.68550	0.01725	3.66825	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	0	0	03/06/30	No	03/06/30	18,503,657	62.7%	L(27),Def(90),O(3)
15	GSMC	City National Plaza	No	No	2.44000	0.01365	2.42635	Actual/360	41,231.48	494,777.76	03/25/20	05/01/20			118	0	120	2	1	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)
16	GSMC	Moffett Towers Buildings A, B & C	No	No	3.49000	0.01365	3.47635	Actual/360	58,974.54	707,694.48	02/06/20	03/06/20			116	0	120	4	6	0	0	02/06/30	No	02/06/30	20,000,000	38.7%	L(24),Grtr1%orYM(4),DeforGrtr1%orYM(85),O(7)
16.01	GSMC	Moffett Towers Building B																							6,883,117
16.02	GSMC	Moffett Towers Building C																							6,883,117
16.03	GSMC	Moffett Towers Building A																							6,233,766
17	GACC	Roscoe Office	No	No	3.98500	0.01725	3.96775	Actual/360	62,288.69	747,464.28	02/13/20	04/06/20			117	0	120	3	6	0	0	03/06/30	No	03/06/30	18,500,000	60.3%	L(27),Def(88),O(5)
18	LCM	Lava Ridge Business Center	No	Yes - Group 2	3.47000	0.01725	3.45275	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	0	0	02/06/30	No	02/06/30	16,408,030	54.9%	L(28),Def(88),O(4)
19	GSMC	PCI Pharma Portfolio	No	No	3.37900	0.01365	3.36535	Actual/360	47,820.28	573,843.36	10/31/19	12/06/19			113	0	120	7	6	0	0	11/06/29	No	11/06/29	16,750,000	65.4%	L(23),Grtr1%orYM(8),DeforGrtr1%orYM(85),O(4)
19.01	GSMC	3001 Red Lion Road																							7,580,601
19.02	GSMC	4536 & 4545 Assembly Drive																							5,309,449
19.03	GSMC	6166 Nancy Ridge Drive																							1,998,614
19.04	GSMC	6146 Nancy Ridge Drive																							1,312,221
19.05	GSMC	1635 & 1639 New Milford School Road																							549,114
20	JPMCB	The Oliver	No	No	3.69000	0.01725	3.67275	Actual/360	47,077.40	564,928.80	02/27/20	04/01/20			117	0	120	3	1	0	0	03/01/30	No	03/01/30	15,100,000	54.5%	L(27),Def(89),O(4)
21	JPMCB	Apollo Education Group HQ Campus	No	No	3.35000	0.01365	3.33635	Actual/360	42,456.60	509,479.20	01/31/20	03/05/20			56	0	60	4	5	0	0	02/05/25	No	02/05/25	15,000,000	47.2%	L(28),Def(29),O(3)
22	LCM	SHP Building IV	No	No	4.00700	0.01725	3.98975	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	0	0	03/06/30	No	03/06/30	11,344,427	56.2%	L(27),Def(89),O(4)
23	GACC	GIP REIT Portfolio	No	No	4.17000	0.01725	4.15275	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	0	0	03/06/30	No	03/06/30	9,293,670	61.8%	L(27),Def(89),O(4)
23.01	GACC	15091 Alabama Highway 20																							5,557,676
23.02	GACC	1300 South Dale Mabry Highway																							2,161,319
23.03	GACC	3707 14th Street Northwest																							1,574,675
24	GACC	Staples Headquarters	No	No	3.11000	0.01865	3.09135	Actual/360	26,276.62	315,319.44	01/29/20	03/06/20			116	0	120	4	6	0	0	02/06/30	No	02/06/30	10,000,000	45.5%	L(28),Def(85),O(7)
25	LCM	NOV Headquarters	No	No	4.63000	0.01365	4.61635	Actual/360	39,119.21	469,430.52	03/29/19	05/06/19			106	0	120	14	6	0	0	04/06/29	No	04/06/29	10,000,000	68.8%	L(38),Def(79),O(3)
26	GACC	Briarcliff Apartments	No	No	3.65000	0.01725	3.63275	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	0	0	03/06/30	No	03/06/30	7,124,250	41.4%	L(27),Def(9),DeforGrtr1%orYM(79),O(5)
27	GSMC	Stuart’s Crossing	No	Yes - Group 3	3.75000	0.05725	3.69275	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	0	0	04/06/30	No	04/06/30	7,590,464	57.5%	L(26),Def(89),O(5)
28	LCM	KB Fresenius & DaVita Southeast Portfolio	No	Yes - Group 2	3.86000	0.01725	3.84275	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	0	0	01/06/30	No	01/06/30	7,265,189	53.0%	L(29),Def(88),O(3)
28.01	LCM	4751 West Fuqua Street																							1,991,703
28.02	LCM	205 Belle Meade Point																							1,855,905
28.03	LCM	3530 Rowe Lane																							1,788,006
28.04	LCM	5552 Platt Springs Road																							1,629,575
29	GSMC	Caton Crossings	No	Yes - Group 3	3.35000	0.05725	3.29275	Actual/360	34,375.66	412,507.92	03/10/20	05/06/20			118	358	0	2	6	0	0	04/06/30	No	04/06/30	6,047,229	50.4%	L(26),Def(89),O(5)
30	GSMC	Midland Atlantic Portfolio	No	No	3.95500	0.01365	3.94135	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	0	0	01/06/30	No	01/06/30	6,309,675	59.0%	L(29),Def(86),O(5)
30.01	GSMC	Parkside Square																							1,681,924
30.02	GSMC	Maysville Marketsquare																							1,418,816
30.03	GSMC	Pinecrest Pointe																							1,386,850
30.04	GSMC	Valleydale Marketplace																							826,209
30.05	GSMC	Putnam Plaza																							683,589
30.06	GSMC	Heritage Plaza																							312,287
31	LCM	Guidepost Montessori	No	No	4.17900	0.01725	4.16175	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	0	0	12/06/29	No	12/06/29	6,007,738	61.3%	L(30),Def(87),O(3)
32	LCM	Maple Grove RV Resort	No	No	4.13600	0.01725	4.11875	Actual/360	19,918.86	239,026.32	12/31/19	02/06/20			117	0	122	5	6	0	0	03/06/30	No	03/06/30	5,700,000	42.2%	L(29),Def(89),O(4)
33	JPMCB	278 Court Street	No	No	4.15000	0.01725	4.13275	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	0	0	03/01/30	No	03/01/30	4,594,845	62.9%	L(27),Def(89),O(4)
34	LCM	Willow Lake Tech Center	No	No	3.53400	0.01725	3.51675	Actual/360	22,547.24	270,566.88	12/03/19	01/06/20			114	354	0	6	6	0	0	12/06/29	No	12/06/29	3,904,217	54.2%	L(30),Def(86),O(4)

A-1-2 

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 %	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 %
1	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%	10,574,259	4,259,991	6,314,268	711,934	5,602,334	1.56	1.38	9.2%	8.1%
1.01	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%	3,056,698	1,178,812	1,877,886	182,985	1,694,901
1.02	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%	2,672,976	905,481	1,767,495	145,347	1,622,148
1.03	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%	2,073,113	961,029	1,112,084	175,807	936,276
1.04	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%	1,740,799	805,970	934,829	131,607	803,222
1.05	LCM	29901 Agoura Road	658,374	35,776	622,598	637,166	368,118	269,048	972,184	386,871	585,313					91.4%	1,030,673	408,699	621,974	76,188	545,786
2	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%	190,585,947	71,435,784	119,150,163	2,472,436	116,677,727	3.93	3.84	11.9%	11.7%
3	GACC	675 Creekside Way														95.0%	10,300,299	2,397,845	7,902,454	35,563	7,866,891	2.53	2.52	9.5%	9.4%
4	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%	22,491,550	8,208,420	14,283,130	1,999,510	12,283,620	1.63	1.40	10.9%	9.4%
4.01	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%	1,641,235	464,172	1,177,063	149,607	1,027,456
4.02	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%	1,734,449	566,305	1,168,144	124,013	1,044,131
4.03	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%	1,552,007	460,658	1,091,349	151,036	940,313
4.04	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%	1,140,747	347,270	793,477	83,070	710,407
4.05	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%	1,703,553	579,811	1,123,742	117,489	1,006,253
4.06	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%	1,315,851	511,023	804,828	119,187	685,641
4.07	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%	1,158,540	430,355	728,185	80,378	647,807
4.08	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%	1,276,818	506,992	769,826	105,340	664,487
4.09	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%	913,640	245,927	667,712	79,854	587,859
4.10	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%	1,163,614	448,022	715,592	102,981	612,611
4.11	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%	877,947	407,712	470,235	78,642	391,593
4.12	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%	855,826	201,768	654,058	80,784	573,274
4.13	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%	1,247,637	504,547	743,090	95,336	647,755
4.14	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%	797,415	436,790	360,625	92,667	267,958
4.15	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%	682,520	160,590	521,930	96,224	425,707
4.16	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%	993,473	420,842	572,631	90,710	481,921
4.17	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%	1,027,606	456,302	571,304	98,517	472,787
4.18	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%	567,856	140,351	427,505	67,484	360,021
4.19	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%	874,882	498,244	376,638	87,547	289,091
4.20	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%	358,058	224,104	133,955	35,290	98,664
4.21	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%	363,187	92,851	270,336	37,978	232,358
4.22	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%	244,690	103,786	140,904	25,375	115,529
5	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%	74,193,553	22,888,769	51,304,783	629,356	50,675,427	2.94	2.90	9.4%	9.3%
6	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%	68,219,859	19,321,765	48,898,094	3,329,314	45,568,781	3.83	3.57	12.8%	12.0%
6.01	GACC	Bridgewater Center 1
6.02	GACC	401 E Laraway Rd
6.03	GACC	Rochelle 1
6.04	GACC	350A Salem Church Rd
6.05	GACC	Romeoville Bldg 1
6.06	GACC	251 E Laraway Rd
6.07	GACC	7940 Kentucky
6.08	GACC	Mountain Top Distribution Center 2
6.09	GACC	Enterprise Parkway
6.10	GACC	Cavalier I
6.11	GACC	1910 International
6.12	GACC	Glen Dale
6.13	GACC	Romeoville Bldg 2
6.14	GACC	Enterprise Distribution Center 1
6.15	GACC	2270 Woodale
6.16	GACC	2950 Lexington Ave South
6.17	GACC	Rivers Bend Center 1B
6.18	GACC	DFW Logistics Center (Bldg 4)
6.19	GACC	Rivers Bend Center 1C
6.20	GACC	Territorial
6.21	GACC	Diamond Hill 2
6.22	GACC	Rivers Bend Center 2A
6.23	GACC	Rivers Bend Center 1A
6.24	GACC	Diamond Hill 3
6.25	GACC	Whippany Business Center 1
6.26	GACC	The Colony Land
6.27	GACC	Shawnee Distribution Center 1
6.28	GACC	Rivers Bend Center 2B
6.29	GACC	7930 Kentucky
6.30	GACC	Dues Dr Distribution Center 1
6.31	GACC	Gibraltar
6.32	GACC	Diamond Hill 1
6.33	GACC	DFW Logistics Center (Bldg 3)
6.34	GACC	Elk Grove Distribution Center 1
6.35	GACC	1000 Lucas Way
6.36	GACC	Lakeview
6.37	GACC	DFW Logistics Center (Bldg 5)
6.38	GACC	9756 International
6.39	GACC	350B Salem Church Rd
6.40	GACC	6105 Trenton Ln
6.41	GACC	300 Salem Church Rd
6.42	GACC	Tower
6.43	GACC	1940 Fernbrook Ln
6.44	GACC	Production Distribution Center 1
6.45	GACC	Culpeper
6.46	GACC	Fairfield Distribution Center 1
6.47	GACC	Cavalier II
6.48	GACC	World Park II
6.49	GACC	Diamond Hill 4
6.50	GACC	2290-2298 Woodale
6.51	GACC	514 Butler Rd
6.52	GACC	Northridge II
6.53	GACC	2222 Woodale
6.54	GACC	Northridge I
6.55	GACC	Romeoville Distribution Center 1
6.56	GACC	1825 Airport Exchange
6.57	GACC	7453 Empire - Bldg C
6.58	GACC	Rivers Bend Center 1D
6.59	GACC	Heathrow
6.60	GACC	2240-2250 Woodale
6.61	GACC	273 Industrial Way
6.62	GACC	7453 Empire - Bldg B
6.63	GACC	7453 Empire - Bldg A
6.64	GACC	Rivers Bend Center - Land
6.65	GACC	Production Distribution Center 1B
6.66	GACC	Bridgewater Center 2
6.67	GACC	Laraway Land 1
6.68	GACC	Laraway Land 2
7	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%	6,288,405	2,384,341	3,904,063	503,018	3,401,045	1.94	1.69	10.8%	9.4%
8	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%	6,362,831	2,754,914	3,607,917	393,427	3,214,491	1.85	1.65	10.2%	9.1%
9	LCM	Peace Coliseum														92.5%	6,696,348	1,975,278	4,721,069	374,211	4,346,858	3.18	2.93	13.7%	12.6%
10	JPMCB	Chase Center Tower I														95.0%	34,033,485	13,734,122	20,299,364	63,532	20,235,832	3.89	3.87	13.9%	13.8%
11	JPMCB	Chase Center Tower II														95.0%	28,809,008	11,649,708	17,159,300	53,710	17,105,590	3.89	3.87	13.9%	13.8%
12	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%	5,267,904	0	5,267,904	0	5,267,904	1.75	1.75	6.2%	6.2%
12.01	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%	812,081	0	812,081	0	812,081
12.02	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%	708,834	0	708,834	0	708,834
12.03	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%	680,761	0	680,761	0	680,761
12.04	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%	601,110	0	601,110	0	601,110
12.05	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%	660,427	0	660,427	0	660,427
12.06	LCM	9801 Airport Boulevard	380,000	0	380,000	417,000	0	417,000				435,500	0	435,500	06/30/19	100.0%	558,210	0	558,210	0	558,210
12.07	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%	644,875	0	644,875	0	644,875
12.08	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%	601,606	0	601,606	0	601,606
13	JPMCB	1340 Concord														95.0%	3,448,952	1,421,792	2,027,160	174,883	1,852,277	2.19	2.00	9.2%	8.4%
14	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%	4,729,409	2,462,836	2,266,573	251,308	2,015,265	2.01	1.78	11.1%	9.8%
15	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%	120,349,190	52,577,754	67,771,436	5,355,502	62,415,934	4.98	4.59	12.3%	11.3%
16	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%	69,255,640	11,194,319	58,061,321	1,211,290	56,850,031	3.70	3.63	13.1%	12.8%
16.01	GSMC	Moffett Towers Building B
16.02	GSMC	Moffett Towers Building C
16.03	GSMC	Moffett Towers Building A
17	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%	2,652,109	1,054,558	1,597,551	81,705	1,515,846	2.14	2.03	8.6%	8.2%
18	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%	3,247,468	1,305,196	1,942,272	53,777	1,888,495	1.98	1.93	10.6%	10.3%
19	GSMC	PCI Pharma Portfolio														95.0%	10,601,648	318,049	10,283,599	589,942	9,693,657	2.77	2.61	9.5%	8.9%
19.01	GSMC	3001 Red Lion Road														95.0%	4,723,284	141,699	4,581,586	194,445	4,387,141
19.02	GSMC	4536 & 4545 Assembly Drive														95.0%	3,410,581	102,317	3,308,263	334,254	2,974,009
19.03	GSMC	6166 Nancy Ridge Drive														95.0%	1,300,934	39,028	1,261,906	16,349	1,245,557
19.04	GSMC	6146 Nancy Ridge Drive														95.0%	857,888	25,737	832,151	10,781	821,370
19.05	GSMC	1635 & 1639 New Milford School Road														95.0%	308,962	9,269	299,693	34,113	265,580
20	JPMCB	The Oliver				1,629,132	414,139	1,214,993	1,718,286	431,575	1,286,711					96.5%	1,738,570	504,301	1,234,270	6,867	1,227,403	2.18	2.17	8.2%	8.1%
21	JPMCB	Apollo Education Group HQ Campus														95.0%	13,609,674	0	13,609,674	719,597	12,890,078	4.38	4.15	14.9%	14.1%
22	LCM	SHP Building IV				505,718	172,843	332,875				1,456,217	298,712	1,157,505	11/30/19	90.0%	1,495,119	280,122	1,214,997	64,814	1,150,183	1.53	1.45	8.8%	8.3%
23	GACC	GIP REIT Portfolio										1,115,565	138,918	976,647	03/31/20	95.0%	1,094,189	178,049	916,141	3,638	912,503	1.39	1.38	8.1%	8.1%
23.01	GACC	15091 Alabama Highway 20
23.02	GACC	1300 South Dale Mabry Highway
23.03	GACC	3707 14th Street Northwest
24	GACC	Staples Headquarters														92.5%	11,946,034	358,381	11,587,653	285,840	11,301,813	4.08	3.98	12.9%	12.6%
25	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%	5,585,060	2,379,011	3,206,049	67,404	3,138,646	1.74	1.71	8.2%	8.0%
26	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%	2,051,706	790,304	1,261,403	74,400	1,187,003	2.61	2.46	14.3%	13.5%
27	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%	1,784,294	665,002	1,119,292	98,358	1,020,933	2.40	2.19	13.3%	12.2%
28	LCM	KB Fresenius & DaVita Southeast Portfolio														95.0%	978,341	218,485	759,856	3,458	756,398	1.68	1.67	9.5%	9.4%
28.01	LCM	4751 West Fuqua Street														95.0%	262,265	70,540	191,724	882	190,842
28.02	LCM	205 Belle Meade Point														95.0%	236,080	30,487	205,594	1,104	204,490
28.03	LCM	3530 Rowe Lane														95.0%	246,943	39,155	207,788	738	207,050
28.04	LCM	5552 Platt Springs Road														95.0%	233,053	78,303	154,750	734	154,016
29	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%	1,395,124	428,011	967,113	96,369	870,744	2.34	2.11	12.4%	11.2%
30	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%	5,579,588	1,589,057	3,990,530	348,001	3,642,529	1.56	1.42	8.9%	8.1%
30.01	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%	1,464,126	339,269	1,124,856	113,932	1,010,924
30.02	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%	1,211,457	302,092	909,366	94,944	814,422
30.03	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%	1,139,313	314,308	825,005	48,582	776,423
30.04	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%	762,970	250,847	512,123	40,573	471,550
30.05	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%	578,680	223,638	355,042	37,501	317,541
30.06	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%	423,042	158,903	264,139	12,469	251,669
31	LCM	Guidepost Montessori														95.0%	770,741	144,939	625,802	36,039	589,764	1.62	1.53	9.5%	8.9%
32	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%	875,740	324,271	551,469	4,450	547,019	2.31	2.29	9.7%	9.6%
33	JPMCB	278 Court Street							374,800	55,015	319,785	339,750	57,043	282,707	03/31/20	95.0%	416,100	65,268	350,832	750	350,082	1.19	1.19	6.9%	6.9%
34	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%	1,243,594	691,943	551,651	99,757	451,895	2.04	1.67	11.1%	9.1%

A-1-3 

ANNEX A-1

								UPFRONT ESCROW(18)									MONTHLY ESCROW(19)
Loan #	Seller(1)	Property Name	Title Type(17)	Ground Lease Expiration	Ground Lease Extension Terms	Franchise Expiration Date	PML %	Upfront Capex Reserve ($)	Upfront Engin. Reserve ($)	Upfront Envir. Reserve ($)	Upfront TI/LC Reserve ($)	Upfront RE Tax Reserve ($)	Upfront Ins. Reserve ($)	Upfront Debt Service Reserve ($)	Upfront Other Reserve ($)	Other Upfront Description ($)	Monthly Capex Reserve ($)	Monthly Envir. Reserve ($)	Monthly TI/LC Reserve ($)	Monthly RE Tax Reserve ($)	Monthly Ins. Reserve ($)	Monthly Other Reserve ($)	Other Monthly Description ($)
1	LCM	LA County Office Portfolio	Fee				Various	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	7,225	0	Springing	66,750	8,700	0
1.01	LCM	29903 Agoura Road	Fee				11%
1.02	LCM	29899 Agoura Road	Fee				8%
1.03	LCM	5230 Las Virgenes Road	Fee				12%
1.04	LCM	5855 Topanga Canyon Boulevard	Fee				17%
1.05	LCM	29901 Agoura Road	Fee				11%
2	JPMCB/GACC/GSMC	1633 Broadway	Fee					0	0	0	0	0	0	0	36,389,727	Unfunded Obligations Reserve	Springing	0	Springing	Springing	Springing	0
3	GACC	675 Creekside Way	Fee				9%	0	0	0	0	0	0	0	11,087,071	Free Rent Reserve: 8,527,537.59; 8x8 Allowance Reserve: 2,559,533.62	2,964	0	Springing	59,117	Springing	0
4	LCM	Hampton Roads Office Portfolio	Fee					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	33,050	0	168,555	150,800	22,200	0
4.01	LCM	510 Independence Parkway	Fee
4.02	LCM	676 Independence Parkway	Fee
4.03	LCM	700 Independence Parkway	Fee
4.04	LCM	1309 Executive Boulevard	Fee
4.05	LCM	1317 Executive Boulevard	Fee
4.06	LCM	200 Golden Oak Court	Fee
4.07	LCM	1301 Executive Boulevard	Fee
4.08	LCM	505 Independence Parkway	Fee
4.09	LCM	1313 Executive Boulevard	Fee
4.10	LCM	208 Golden Oak Court	Fee
4.11	LCM	1305 Executive Boulevard	Fee
4.12	LCM	500 Independence Parkway	Fee
4.13	LCM	501 Independence Parkway	Fee
4.14	LCM	1 Enterprise Parkway	Fee
4.15	LCM	1457 Miller Store Road	Fee
4.16	LCM	2809 South Lynnhaven Road	Fee
4.17	LCM	22 Enterprise Parkway	Fee
4.18	LCM	521 Butler Farm Road	Fee
4.19	LCM	21 Enterprise Parkway	Fee
4.20	LCM	484 Viking Drive	Fee
4.21	LCM	629 Phoenix Drive	Fee
4.22	LCM	5 Manhattan Square	Fee
5	GSMC	711 Fifth Avenue	Fee					0	0	0	0	0	0	0	3,048,024	TCO Renewal Reserve: 2,000,000; Unfunded Obligations Reserve: 1,048,024.18	Springing	0	Springing	Springing	Springing	Springing	Downgraded Tenant Reserve
6	GACC	BX Industrial Portfolio	Various	Various	Various			0	0	0	4,048,428	0	0	0	0		Springing	0	Springing	Springing	Springing	Springing	Ground Rent Reserve
6.01	GACC	Bridgewater Center 1	Fee
6.02	GACC	401 E Laraway Rd	Fee
6.03	GACC	Rochelle 1	Fee
6.04	GACC	350A Salem Church Rd	Fee
6.05	GACC	Romeoville Bldg 1	Fee
6.06	GACC	251 E Laraway Rd	Fee
6.07	GACC	7940 Kentucky	Fee
6.08	GACC	Mountain Top Distribution Center 2	Fee
6.09	GACC	Enterprise Parkway	Fee
6.10	GACC	Cavalier I	Fee
6.11	GACC	1910 International	Fee
6.12	GACC	Glen Dale	Fee
6.13	GACC	Romeoville Bldg 2	Fee
6.14	GACC	Enterprise Distribution Center 1	Fee
6.15	GACC	2270 Woodale	Fee
6.16	GACC	2950 Lexington Ave South	Fee
6.17	GACC	Rivers Bend Center 1B	Fee
6.18	GACC	DFW Logistics Center (Bldg 4)	Leasehold	09/19/2056	None
6.19	GACC	Rivers Bend Center 1C	Fee
6.20	GACC	Territorial	Fee
6.21	GACC	Diamond Hill 2	Fee
6.22	GACC	Rivers Bend Center 2A	Fee
6.23	GACC	Rivers Bend Center 1A	Fee
6.24	GACC	Diamond Hill 3	Fee
6.25	GACC	Whippany Business Center 1	Fee
6.26	GACC	The Colony Land	Fee
6.27	GACC	Shawnee Distribution Center 1	Fee
6.28	GACC	Rivers Bend Center 2B	Fee
6.29	GACC	7930 Kentucky	Fee
6.30	GACC	Dues Dr Distribution Center 1	Fee
6.31	GACC	Gibraltar	Fee
6.32	GACC	Diamond Hill 1	Fee
6.33	GACC	DFW Logistics Center (Bldg 3)	Leasehold	08/01/2056	None
6.34	GACC	Elk Grove Distribution Center 1	Fee
6.35	GACC	1000 Lucas Way	Fee
6.36	GACC	Lakeview	Fee
6.37	GACC	DFW Logistics Center (Bldg 5)	Leasehold	11/07/2056	None
6.38	GACC	9756 International	Fee
6.39	GACC	350B Salem Church Rd	Fee
6.40	GACC	6105 Trenton Ln	Fee
6.41	GACC	300 Salem Church Rd	Fee
6.42	GACC	Tower	Fee
6.43	GACC	1940 Fernbrook Ln	Fee
6.44	GACC	Production Distribution Center 1	Fee
6.45	GACC	Culpeper	Fee
6.46	GACC	Fairfield Distribution Center 1	Fee
6.47	GACC	Cavalier II	Fee
6.48	GACC	World Park II	Fee
6.49	GACC	Diamond Hill 4	Fee
6.50	GACC	2290-2298 Woodale	Fee
6.51	GACC	514 Butler Rd	Fee
6.52	GACC	Northridge II	Fee
6.53	GACC	2222 Woodale	Fee
6.54	GACC	Northridge I	Fee
6.55	GACC	Romeoville Distribution Center 1	Fee
6.56	GACC	1825 Airport Exchange	Fee
6.57	GACC	7453 Empire - Bldg C	Fee
6.58	GACC	Rivers Bend Center 1D	Fee
6.59	GACC	Heathrow	Fee
6.60	GACC	2240-2250 Woodale	Fee
6.61	GACC	273 Industrial Way	Fee
6.62	GACC	7453 Empire - Bldg B	Fee
6.63	GACC	7453 Empire - Bldg A	Fee
6.64	GACC	Rivers Bend Center - Land	Fee
6.65	GACC	Production Distribution Center 1B	Fee
6.66	GACC	Bridgewater Center 2	Fee
6.67	GACC	Laraway Land 1	Fee
6.68	GACC	Laraway Land 2	Fee
7	LCM	Whitehall III & V	Fee					0	0	0	1,345,891	44,614	14,411	0	364,904	Free Rent Reserve	4,932	0	36,987	44,614	3,603	0
8	JPMCB	Frick Building	Fee					5,897	3,850	0	29,484	80,733	0	0	809,999	Outstanding TI/LC Reserve: 737,840; Free Rent Reserve: 72,159	5,897	0	29,484	40,367	Springing	Springing	Major Tenant Trigger Reserve
9	LCM	Peace Coliseum	Fee				9%	0	0	0	0	290,000	170,000	0	0		Springing	0	Springing	72,000	14,500	0
10	JPMCB	Chase Center Tower I	Fee				14%	0	7,821,488	0	0	0	0	0	24,508,004	Outstanding Landlord Obligations: 24,508,004	Springing	0	Springing	Springing	Springing	Springing	Common Charges Reserve
11	JPMCB	Chase Center Tower II	Fee				14%	0	7,342,312	0	0	0	0	0	23,006,544	Outstanding Landlord Obligations: 23,006,544	Springing	0	Springing	Springing	Springing	Springing	Common Charges Reserve
12	LCM	Los Angeles Leased Fee Portfolio	Fee				Various	0	0	0	0	0	0	0	0		0	0	0	Springing	Springing	0
12.01	LCM	5901 West Century Boulevard	Fee				22%
12.02	LCM	5959 West Century Boulevard	Fee				13%
12.03	LCM	6151 West Century Boulevard	Fee				13%
12.04	LCM	5933 West Century Boulevard	Fee				10%
12.05	LCM	5940 West 98th Street	Fee				17%
12.06	LCM	9801 Airport Boulevard	Fee				11%
12.07	LCM	6144 West 98th Street	Fee				17%
12.08	LCM	5960 West 98th Street	Fee				17%
13	JPMCB	1340 Concord	Fee					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	1,427	0	0	Springing	Springing	0
14	LCM	1333 Main Street	Fee					600,000	0	0	1,075,000	210,000	15,000	0	145,013	Outstanding TI/LC Reserve	4,673	0	18,693	69,400	5,300	0
15	GSMC	City National Plaza	Fee				19%	0	0	0	15,444,167	0	0	13,606,389	10,850,414	Free Rent Reserve	Springing	0	Springing	Springing	Springing	0
16	GSMC	Moffett Towers Buildings A, B & C	Fee				6%	0	0	0	53,688,909	0	0	0	34,016,766	Rent Concession Reserve	15,858	0	0	282,271	Springing	Springing	Lease Sweep Reserve
16.01	GSMC	Moffett Towers Building B	Fee				6%
16.02	GSMC	Moffett Towers Building C	Fee				6%
16.03	GSMC	Moffett Towers Building A	Fee				6%
17	GACC	Roscoe Office	Fee				16%	0	15,400	0	195,000	0	0	0	0		1,406	0	7,028	8,529	Springing	0
18	LCM	Lava Ridge Business Center	Fee				5%	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	0	0	17,355	28,300	Springing	Springing	Finance of America Reserve
19	GSMC	PCI Pharma Portfolio	Fee				Various	0	0	0	0	0	0	0	0		Springing	0	Springing	Springing	Springing	0
19.01	GSMC	3001 Red Lion Road	Fee
19.02	GSMC	4536 & 4545 Assembly Drive	Fee
19.03	GSMC	6166 Nancy Ridge Drive	Fee				6%
19.04	GSMC	6146 Nancy Ridge Drive	Fee				12%
19.05	GSMC	1635 & 1639 New Milford School Road	Fee
20	JPMCB	The Oliver	Fee				11%	931	0	0	100,000	25,860	0	0	0		931	0	Springing	25,860	Springing	0
21	JPMCB	Apollo Education Group HQ Campus	Fee					9,994	0	0	49,972	0	0	0	0		9,994	0	49,972	Springing	Springing	0
22	LCM	SHP Building IV	Fee					0	0	0	0	43,750	13,166	0	16,108	Free Rent Reserve	1,080	0	5,401	8,750	1,097	0
23	GACC	GIP REIT Portfolio	Fee					0	7,500	0	0	19,257	0	0	4,336	Common Charges Reserve	1,137	0	Springing	4,814	Springing	Springing	Common Charges Reserve
23.01	GACC	15091 Alabama Highway 20	Fee
23.02	GACC	1300 South Dale Mabry Highway	Fee
23.03	GACC	3707 14th Street Northwest	Fee
24	GACC	Staples Headquarters	Fee					0	0	0	0	0	0	0	0		Springing	0	0	Springing	Springing	0
25	LCM	NOV Headquarters	Fee					0	0	0	0	0	0	0	0		Springing	0	0	Springing	Springing	0
26	GACC	Briarcliff Apartments	Fee					68,320	31,680	0	0	90,085	0	0	0		6,200	0	0	22,683	Springing	0
27	GSMC	Stuart’s Crossing	Fee					0	65,918	0	0	478,404	0	0	0		1,425	0	8,333	47,840	Springing	0
28	LCM	KB Fresenius & DaVita Southeast Portfolio	Fee					34,575	7,688	0	0	15,000	0	0	0		Springing	0	0	5,350	Springing	0
28.01	LCM	4751 West Fuqua Street	Fee
28.02	LCM	205 Belle Meade Point	Fee
28.03	LCM	3530 Rowe Lane	Fee
28.04	LCM	5552 Platt Springs Road	Fee
29	GSMC	Caton Crossings	Fee					0	25,465	0	500,000	180,383	0	0	0		1,397	0	Springing	18,038	Springing	0
30	GSMC	Midland Atlantic Portfolio	Fee					0	93,262	0	750,000	100,632	0	0	55,825	Unfunded Obligations Reserve	10,123	0	Springing	40,245	Springing	0
30.01	GSMC	Parkside Square	Fee
30.02	GSMC	Maysville Marketsquare	Fee
30.03	GSMC	Pinecrest Pointe	Fee
30.04	GSMC	Valleydale Marketplace	Fee
30.05	GSMC	Putnam Plaza	Fee
30.06	GSMC	Heritage Plaza	Fee
31	LCM	Guidepost Montessori	Fee				7%	0	5,000	0	0	30,000	400	0	0		250	0	0	9,750	400	0
32	LCM	Maple Grove RV Resort	Fee				5%	0	4,905	0	0	17,000	1,100	0	0		371	0	0	4,100	1,300	0
33	JPMCB	278 Court Street	Fee					88	0	0	167	6,417	571	0	104,000	Outstanding TI Reserve: 80,000; Free Rent Reserve: 24,000	91	0	167	3,209	571	0
34	LCM	Willow Lake Tech Center	Fee					0	11,153	0	0	246,000	1,637	0	0		1,750	0	6,563	41,000	1,637	0

A-1-4 

ANNEX A-1

RESERVE CAPS(20)

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

CapEx Reserve Cap ($)

Envir. Reserve Cap ($)

TI/LC Reserve Cap ($)

RE Tax Reserve Cap ($)

Insur. Reserve Cap ($)

Debt Service Reserve Cap ($)

Other Reserve Cap ($)

Single Tenant

Largest Tenant

Unit Size

Lease Expiration

2nd Largest Tenant

Unit Size

Lease Expiration

3rd Largest Tenant

Unit Size

Lease Expiration

1

LCM

LA County Office Portfolio

1,000,000

Various

1.01

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

1.02

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

1.03

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

1.04

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

1.05

LCM

29901 Agoura Road

Yes

Motor Vehicle Software Corp

37,758

08/31/30

2

JPMCB/GACC/GSMC

1633 Broadway

1,024,605

5,123,024

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

3

GACC

675 Creekside Way

106,689

Yes

8x8

177,815

12/31/30

4

LCM

Hampton Roads Office Portfolio

4,000,000

Various

4.01

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

4.02

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

4.03

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

4.04

LCM

1309 Executive Boulevard

Yes

Cegedim Dendrite

49,870

12/31/20

4.05

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

4.06

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

4.07

LCM

1301 Executive Boulevard

No

Cox Communications Hampton Roads, LLC

26,136

MTM

CACI, Inc.

23,884

01/31/21

4.08

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

4.09

LCM

1313 Executive Boulevard

Yes

Sutherland Global Services Inc.

49,870

09/30/24

4.10

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

4.11

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

4.12

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

4.13

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

4.14

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

4.15

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

4.16

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

4.17

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

4.18

LCM

521 Butler Farm Road

Yes

Ferguson Enterprises, Inc.

44,651

03/31/21

4.19

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

4.20

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

4.21

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

4.22

LCM

5 Manhattan Square

Yes

Jacobs Technology, Inc.

17,068

02/29/24

5

GSMC

711 Fifth Avenue

170,012

1,020,072

No

SunTrust Banks

84,516

04/30/24

Allen & Company

70,972

09/30/33

Ralph Lauren

38,638

06/30/29

6

GACC

BX Industrial Portfolio

19,975,883

46,610,395

Various

6.01

GACC

Bridgewater Center 1

No

Research Assist, Inc

2,179

12/31/20

6.02

GACC

401 E Laraway Rd

Yes

Amazon

475,104

07/31/25

6.03

GACC

Rochelle 1

No

Del Monte Foods, Inc.

312,750

04/30/21

Clarkwestern Dietrich Building Systems LLC

266,825

10/14/28

6.04

GACC

350A Salem Church Rd

Yes

DHL

405,100

07/31/21

6.05

GACC

Romeoville Bldg 1

No

Sealed Air Corporation

106,876

07/31/23

Amazon

93,048

07/31/29

6.06

GACC

251 E Laraway Rd

Yes

National Distribution Centers, LLC

374,460

06/30/21

6.07

GACC

7940 Kentucky

No

The United States of America

121,345

10/31/28

6.08

GACC

Mountain Top Distribution Center 2

Yes

Signify North America Corp

400,000

04/30/22

6.09

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

6.10

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

6.11

GACC

1910 International

Yes

Qualis Automotive, L.L.C.

300,000

10/31/22

6.12

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

6.13

GACC

Romeoville Bldg 2

No

DS Smith Extrusion USA, LLC

61,689

09/30/27

6.14

GACC

Enterprise Distribution Center 1

No

Verst Group Logistics Inc.

143,000

07/31/20

Commonwealth Warehouse, Inc.

132,000

04/30/23

6.15

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

6.16

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

6.17

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

6.18

GACC

DFW Logistics Center (Bldg 4)

Yes

The Coca-Cola Company

144,000

08/31/23

6.19

GACC

Rivers Bend Center 1C

Yes

Capital One Services, LLC

158,400

08/31/23

6.20

GACC

Territorial

Yes

Chicago Office Technology Group, Inc.

125,448

05/08/23

6.21

GACC

Diamond Hill 2

No

Transnational Foods, Inc.

148,640

10/31/20

Amazon

75,980

09/30/26

6.22

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

6.23

GACC

Rivers Bend Center 1A

Yes

Maximus Federal Services, Inc.

123,980

06/30/22

6.24

GACC

Diamond Hill 3

No

Barton Mines Company, LLC

100,221

12/31/20

Carroll’s, LLC

66,800

05/31/26

6.25

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

6.26

GACC

The Colony Land

No

6.27

GACC

Shawnee Distribution Center 1

Yes

Ford Motor Company

223,200

09/30/23

6.28

GACC

Rivers Bend Center 2B

Yes

Lidl US Trading, LLC

158,400

07/31/27

6.29

GACC

7930 Kentucky

No

Graham Packaging Pet Technologies, Inc.

109,650

12/31/21

Aristech Surfaces, LLC

109,650

05/31/21

6.30

GACC

Dues Dr Distribution Center 1

No

Lasership Inc

64,640

04/30/23

Hanna Paper Recycling (Midwest) Inc.

57,500

04/30/24

6.31

GACC

Gibraltar

Yes

Jernberg Industries, LLC

110,000

12/31/20

6.32

GACC

Diamond Hill 1

Yes

Eska USA B.V., Inc.

152,600

05/31/24

6.33

GACC

DFW Logistics Center (Bldg 3)

Yes

Siemens Postal, Parcel & Airport Logistics LLC

120,000

06/30/23

6.34

GACC

Elk Grove Distribution Center 1

Yes

Acme Industries, Inc.

150,700

08/31/28

6.35

GACC

1000 Lucas Way

Yes

Measurement Specialties, Inc.

120,000

07/31/21

6.36

GACC

Lakeview

Yes

ThredUp Inc.

132,851

01/31/21

6.37

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

6.38

GACC

9756 International

Yes

Taylor Logistics, Inc.

192,000

01/31/24

6.39

GACC

350B Salem Church Rd

Yes

DHL

134,500

07/31/21

6.40

GACC

6105 Trenton Ln

No

Amazon

51,648

05/31/25

Parsons Electric LLC

42,822

03/31/30

6.41

GACC

300 Salem Church Rd

Yes

DHL

120,000

07/31/21

6.42

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

6.43

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

6.44

GACC

Production Distribution Center 1

Yes

Wayne/Scott Fetzer Company

232,880

04/30/23

6.45

GACC

Culpeper

Yes

UFP Elkwood, LLC

150,000

07/31/22

6.46

GACC

Fairfield Distribution Center 1

No

Innomark Communications LLC

123,524

12/31/20

Midwest Container Corporation

79,976

12/31/24

6.47

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

6.48

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

6.49

GACC

Diamond Hill 4

No

Serco Inc.

75,700

06/30/22

Sprintcom, Inc.

0

05/31/32

6.50

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

6.51

GACC

514 Butler Rd

No

The United States of America

7,768

07/07/33

6.52

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

6.53

GACC

2222 Woodale

No

Diversified Laboratory Testing, LLC

27,890

04/30/24

UL LLC

10,116

11/30/20

6.54

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

6.55

GACC

Romeoville Distribution Center 1

Yes

US Hose Corporation

75,250

05/31/22

6.56

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

6.57

GACC

7453 Empire - Bldg C

Yes

New Era Industrial, LLC

101,250

12/31/24

6.58

GACC

Rivers Bend Center 1D

Yes

Carl Zeiss Vision, Inc.

40,460

11/30/23

6.59

GACC

Heathrow

Yes

SGS North America Inc

38,504

12/31/24

6.60

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

6.61

GACC

273 Industrial Way

No

6.62

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

6.63

GACC

7453 Empire - Bldg A

Yes

Freight Rite, Inc.

47,840

06/30/20

6.64

GACC

Rivers Bend Center - Land

No

6.65

GACC

Production Distribution Center 1B

Yes

Wayne/Scott Fetzer Company

76,000

04/30/23

6.66

GACC

Bridgewater Center 2

Yes

U.S.A. Container Co., Inc.

102,000

02/28/25

6.67

GACC

Laraway Land 1

No

6.68

GACC

Laraway Land 2

No

7

LCM

Whitehall III & V

1,000,000

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

8

JPMCB

Frick Building

1,769,040

1,452,000

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

9

LCM

Peace Coliseum

Yes

Overstock.com

236,585

02/28/45

10

JPMCB

Chase Center Tower I

Yes

Uber Technologies, Inc.

317,660

10/31/39

11

JPMCB

Chase Center Tower II

Yes

Uber Technologies, Inc.

268,548

09/30/39

12

LCM

Los Angeles Leased Fee Portfolio

No

12.01

LCM

5901 West Century Boulevard

No

12.02

LCM

5959 West Century Boulevard

No

12.03

LCM

6151 West Century Boulevard

No

12.04

LCM

5933 West Century Boulevard

No

12.05

LCM

5940 West 98th Street

No

12.06

LCM

9801 Airport Boulevard

No

12.07

LCM

6144 West 98th Street

No

12.08

LCM

5960 West 98th Street

No

13

JPMCB

1340 Concord

Yes

Ultimate Software

100,710

05/31/30

14

LCM

1333 Main Street

1,500,000

No

PricewaterhouseCoopers, LLP

57,921

05/31/25

SC Education Lottery

34,012

07/31/21

SC Workers’ Compensation

24,103

03/31/22

15

GSMC

City National Plaza

1,006,754

7,550,652

No

City National Bank

343,538

12/31/31

Jones Day

163,680

11/30/26

Paul Hastings, LLP

140,891

08/31/32

16

GSMC

Moffett Towers Buildings A, B & C

No

16.01

GSMC

Moffett Towers Building B

Yes

Google

317,166

12/31/30

16.02

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

16.03

GSMC

Moffett Towers Building A

Yes

Google

317,166

06/30/26

17

GACC

Roscoe Office

50,602

337,348

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

18

LCM

Lava Ridge Business Center

1,250,000

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

19

GSMC

PCI Pharma Portfolio

311,923

2,034,282

Yes

19.01

GSMC

3001 Red Lion Road

Yes

PCI Pharma

447,000

10/31/39

19.02

GSMC

4536 & 4545 Assembly Drive

Yes

PCI Pharma

768,400

10/31/39

19.03

GSMC

6166 Nancy Ridge Drive

Yes

PCI Pharma

37,583

10/31/39

19.04

GSMC

6146 Nancy Ridge Drive

Yes

PCI Pharma

24,785

10/31/39

19.05

GSMC

1635 & 1639 New Milford School Road

Yes

PCI Pharma

78,420

10/31/39

20

JPMCB

The Oliver

100,000

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

21

JPMCB

Apollo Education Group HQ Campus

Yes

Apollo Education Group

599,664

03/01/31

22

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

23

GACC

GIP REIT Portfolio

Yes

23.01

GACC

15091 Alabama Highway 20

Yes

Pratt & Whitney

63,000

01/31/29

23.02

GACC

1300 South Dale Mabry Highway

Yes

Starbucks

2,200

02/29/28

23.03

GACC

3707 14th Street Northwest

Yes

7-Eleven

3,000

03/31/26

24

GACC

Staples Headquarters

Yes

Staples

666,088

03/31/45

25

LCM

NOV Headquarters

Yes

National Oilwell Varco, Inc.

337,019

11/30/37

26

GACC

Briarcliff Apartments

No

27

GSMC

Stuart’s Crossing

51,317

300,000

No

Jewel Osco

70,529

07/28/29

Anytime Fitness

4,549

07/31/26

Silverlake Restaurant

2,428

MTM

28

LCM

KB Fresenius & DaVita Southeast Portfolio

Yes

28.01

LCM

4751 West Fuqua Street

Yes

Tolland Dialysis, LLC

8,818

08/31/33

28.02

LCM

205 Belle Meade Point

Yes

Fresenius Kidney Care Dogwood

11,040

12/12/34

28.03

LCM

3530 Rowe Lane

Yes

Fresenius Kidney Care North Forsyth

7,378

06/30/34

28.04

LCM

5552 Platt Springs Road

Yes

Genessee Dialysis, LLC

7,339

02/28/34

29

GSMC

Caton Crossings

50,279

500,000

No

Tony’s Fresh Market

56,192

11/30/22

Hallmark

5,000

02/29/24

PT Solutions

3,000

06/30/25

30

GSMC

Midland Atlantic Portfolio

452,757

750,000

No

30.01

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

30.02

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

30.03

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

30.04

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

30.05

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

30.06

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

31

LCM

Guidepost Montessori

Yes

Guidepost Montessori School

12,000

03/31/36

32

LCM

Maple Grove RV Resort

No

33

JPMCB

278 Court Street

5,250

10,000

No

The Dermatology Specialists

2,300

10/14/31

34

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

A-1-5 

ANNEX A-1

4th LARGEST TENANT (4), (21), (22), (23)

5th LARGEST TENANT (4), (21), (22), (23)

Pari Passu Debt

Additional Debt(26)

Loan #

Seller(1)

Property Name

4th Largest Tenant

Unit Size

Lease Expiration

5th Largest Tenant

Unit Size

Lease Expiration

Loan Purpose

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

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

1

LCM

LA County Office Portfolio

Refinance

Norman J. Kravetz

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

1.01

LCM

29903 Agoura Road

Motor Vehicle Software Corp

4,549

08/31/30

1.02

LCM

29899 Agoura Road

Thorson Insurance

8,748

11/30/22

1.03

LCM

5230 Las Virgenes Road

Cedar Financial

4,868

01/31/21

Porky Products

4,458

04/30/22

1.04

LCM

5855 Topanga Canyon Boulevard

Rehwald, Glasner & Chaleff

4,392

12/31/22

Grossman Law Offices

3,391

12/31/22

1.05

LCM

29901 Agoura Road

2

JPMCB/GACC/GSMC

1633 Broadway

Morgan Stanley & Co

260,829

03/31/32

Kasowitz Benson Torres

203,394

03/31/37

Refinance

Paramount Group Operating Partnership LP

Yes

Hard

Springing

Yes

No

57,500,000

943,500,000

1,001,000,000

Yes

Yes

Subordinate Debt/Permitted Equityholder Debt or Debt-Like Preferred Equity

249,000,000

2.99000

3

GACC

675 Creekside Way

Acquisition

Larry Botel

Yes

Hard

Springing

Yes

Yes

43,400,000

40,000,000

83,400,000

No

No

NAP

NAP

NAP

4

LCM

Hampton Roads Office Portfolio

Acquisition

Lawrence Heller

Yes

Hard

In Place

Yes

No

42,387,896

88,718,851

131,106,747

No

Yes

Mezzanine Loan

19,715,300

7.97750

4.01

LCM

510 Independence Parkway

Verizon Wireless

12,258

10/31/21

4.02

LCM

676 Independence Parkway

McDonough Bolyard Peck

7,289

01/31/21

Centrotrade

5,874

01/31/23

4.03

LCM

700 Independence Parkway

Distinct Sales & Marketing

3,125

07/31/22

4.04

LCM

1309 Executive Boulevard

4.05

LCM

1317 Executive Boulevard

Adtalem Global Education Inc.

6,263

08/31/23

The Whiting-Turner Contracting Company

5,081

12/31/25

4.06

LCM

200 Golden Oak Court

Orion ICS, LLC

7,179

03/31/23

UPS Supply Chain Solutions, Inc.

2,457

03/31/23

4.07

LCM

1301 Executive Boulevard

4.08

LCM

505 Independence Parkway

Wooten Law

4,608

06/30/23

Allstate Insurance Company

3,545

01/31/23

4.09

LCM

1313 Executive Boulevard

4.10

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

4.11

LCM

1305 Executive Boulevard

Howroyd-Wright Employment Agency, Inc.

2,101

08/31/23

Allstate Insurance Company

1,611

12/31/20

4.12

LCM

500 Independence Parkway

4.13

LCM

501 Independence Parkway

Home Bancshares, Inc.

4,247

01/31/24

Fulton Bank, National Association

4,239

03/31/23

4.14

LCM

1 Enterprise Parkway

Triple Canopy, Inc.

1,980

08/31/21

Innovative Vision Technologies, Inc.

696

MTM

4.15

LCM

1457 Miller Store Road

U.S. Remodelers, Inc.

8,058

10/31/21

4.16

LCM

2809 South Lynnhaven Road

Mclean Mortgage Corporation

4,323

11/30/20

Liberty Title & Escrow Company, LLC

2,991

07/31/21

4.17

LCM

22 Enterprise Parkway

York Services Holding Corp.

5,861

09/30/24

Whitney, Bradley & Brown, Inc.

3,604

MTM

4.18

LCM

521 Butler Farm Road

4.19

LCM

21 Enterprise Parkway

Analytical Mechanics Associates, Inc.

6,219

08/31/24

Northrop Grumman Systems

5,717

11/30/21

4.20

LCM

484 Viking Drive

KH Family Enterprises, Inc.

2,293

09/30/20

PSI Services LLC

1,142

12/31/23

4.21

LCM

629 Phoenix Drive

Caliber Home Loans, Inc.

4,026

01/31/22

Hubba Real Estate Services, Inc.

3,783

09/30/23

4.22

LCM

5 Manhattan Square

5

GSMC

711 Fifth Avenue

Loro Piana USA

24,388

08/31/25

Sandler Capital

17,200

06/30/27

Refinance

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

Yes

No

Permitted Mezzanine

NAP

NAP

6

GACC

BX Industrial Portfolio

Refinance

BREIT Industrial Holdings LLC

Yes

Hard

Springing

Yes

No

37,400,000

343,282,660

380,682,660

No

Yes

B-Note (85,724,445)/C-Note (129,885,523)/D-Note (53,134,987)

268,744,955

3.30503939035944

6.01

GACC

Bridgewater Center 1

6.02

GACC

401 E Laraway Rd

6.03

GACC

Rochelle 1

6.04

GACC

350A Salem Church Rd

6.05

GACC

Romeoville Bldg 1

6.06

GACC

251 E Laraway Rd

6.07

GACC

7940 Kentucky

6.08

GACC

Mountain Top Distribution Center 2

6.09

GACC

Enterprise Parkway

6.10

GACC

Cavalier I

Ann Sacks Tile and Stone, Inc.

33,205

06/30/20

Pioneer Photo Albums, Inc.

33,025

07/31/25

6.11

GACC

1910 International

6.12

GACC

Glen Dale

Popowski Brothers, Inc.

9,537

MTM

6.13

GACC

Romeoville Bldg 2

6.14

GACC

Enterprise Distribution Center 1

6.15

GACC

2270 Woodale

6.16

GACC

2950 Lexington Ave South

6.17

GACC

Rivers Bend Center 1B

6.18

GACC

DFW Logistics Center (Bldg 4)

6.19

GACC

Rivers Bend Center 1C

6.20

GACC

Territorial

6.21

GACC

Diamond Hill 2

6.22

GACC

Rivers Bend Center 2A

Johnson Brothers Liquor Company of California

1,000

07/31/27

6.23

GACC

Rivers Bend Center 1A

6.24

GACC

Diamond Hill 3

6.25

GACC

Whippany Business Center 1

DSN Associates, LLC

13,210

05/31/21

OCI Group Inc

5,500

01/31/21

6.26

GACC

The Colony Land

6.27

GACC

Shawnee Distribution Center 1

6.28

GACC

Rivers Bend Center 2B

6.29

GACC

7930 Kentucky

6.30

GACC

Dues Dr Distribution Center 1

6.31

GACC

Gibraltar

6.32

GACC

Diamond Hill 1

6.33

GACC

DFW Logistics Center (Bldg 3)

6.34

GACC

Elk Grove Distribution Center 1

6.35

GACC

1000 Lucas Way

6.36

GACC

Lakeview

6.37

GACC

DFW Logistics Center (Bldg 5)

6.38

GACC

9756 International

6.39

GACC

350B Salem Church Rd

6.40

GACC

6105 Trenton Ln

6.41

GACC

300 Salem Church Rd

6.42

GACC

Tower

Englert, Inc.

12,325

08/31/21

Accel Entertainment

10,625

10/31/23

6.43

GACC

1940 Fernbrook Ln

The Rennebohm Company

17,964

07/31/22

TSA Manufacturing Inc

9,854

08/31/28

6.44

GACC

Production Distribution Center 1

6.45

GACC

Culpeper

6.46

GACC

Fairfield Distribution Center 1

6.47

GACC

Cavalier II

Rentokil North America, Inc.

15,830

02/28/23

6.48

GACC

World Park II

6.49

GACC

Diamond Hill 4

6.50

GACC

2290-2298 Woodale

6.51

GACC

514 Butler Rd

6.52

GACC

Northridge II

6.53

GACC

2222 Woodale

6.54

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

6.55

GACC

Romeoville Distribution Center 1

6.56

GACC

1825 Airport Exchange

Concentra Health Services, Inc.

11,083

04/30/26

Consolidated Electrical Distributors, Inc.

8,295

05/31/23

6.57

GACC

7453 Empire - Bldg C

6.58

GACC

Rivers Bend Center 1D

6.59

GACC

Heathrow

6.60

GACC

2240-2250 Woodale

6.61

GACC

273 Industrial Way

6.62

GACC

7453 Empire - Bldg B

Maruka U.S.A. Inc.

4,130

11/30/22

6.63

GACC

7453 Empire - Bldg A

6.64

GACC

Rivers Bend Center - Land

6.65

GACC

Production Distribution Center 1B

6.66

GACC

Bridgewater Center 2

6.67

GACC

Laraway Land 1

6.68

GACC

Laraway Land 2

7

LCM

Whitehall III & V

GSA - MEPCOM

24,632

01/15/33

The Haskell Company

23,390

11/30/24

Refinance

Riprand Count Arco

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

8

JPMCB

Frick Building

Dunbar, Bender, Zapf

14,016

05/31/23

Elite Transit Solutions, LLC

13,226

02/28/30

Refinance

Aaron Stauber, Alan Ades, Maurice Ades, Robert Ades, Albert Erani, Dennis Erani

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

9

LCM

Peace Coliseum

Recapitalization

Overstock.com, Inc.

Yes

Hard

In Place

No

NAP

NAP

NAP

NAP

No

Yes

Mezzanine Loan

12,220,159

5.00200

10

JPMCB

Chase Center Tower I

Refinance

GSW Sports LLC; Uber Technologies, Inc.; Alexandria Real Estate Equities, Inc.

Yes

Hard

Springing

Yes

No

18,213,750

127,496,250

145,710,000

No

Yes

B-Notes (83,637,000)/C-Notes (94,453,000)

178,090,000

5.30027247627604

11

JPMCB

Chase Center Tower II

Refinance

GSW Sports LLC; Uber Technologies, Inc.; Alexandria Real Estate Equities, Inc.

Yes

Hard

Springing

Yes

No

15,536,250

108,753,750

124,290,000

No

Yes

B-Notes (71,363,000)/C-Notes (80,547,000)

151,910,000

5.29994986241854

12

LCM

Los Angeles Leased Fee Portfolio

Refinance

Paul Alanis, Cofinance, Inc.

Yes

Hard

Springing

Yes

No

24,000,000

61,000,000

85,000,000

No

No

NAP

NAP

NAP

12.01

LCM

5901 West Century Boulevard

12.02

LCM

5959 West Century Boulevard

12.03

LCM

6151 West Century Boulevard

12.04

LCM

5933 West Century Boulevard

12.05

LCM

5940 West 98th Street

12.06

LCM

9801 Airport Boulevard

12.07

LCM

6144 West 98th Street

12.08

LCM

5960 West 98th Street

13

JPMCB

1340 Concord

Acquisition

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

No

No

NAP

NAP

NAP

14

LCM

1333 Main Street

Dovetail Insurance Corp.

18,312

02/28/22

Ameris Bank

15,501

07/31/23

Acquisition

Jacques Bessoudo, Iser Rabinovitz

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

15

GSMC

City National Plaza

M. Arthur Gensler Jr. & Associates

87,165

10/31/31

Federal Insurance Company

77,450

02/29/24

Refinance

Fifth Street Properties, LLC

Yes

Hard

Springing

Yes

No

20,000,000

530,000,000

550,000,000

Yes

No

Permitted Mezzanine

NAP

NAP

16

GSMC

Moffett Towers Buildings A, B & C

Refinance

Jay Paul

Yes

Hard

In Place

Yes

No

20,000,000

423,000,000

443,000,000

No

Yes

Subordinate Debt

327,000,000

3.49000

16.01

GSMC

Moffett Towers Building B

16.02

GSMC

Moffett Towers Building C

Acuitus, Inc.

11,319

08/31/24

16.03

GSMC

Moffett Towers Building A

17

GACC

Roscoe Office

US Bank

4,803

08/31/21

AT&T Mobility - Cingular

4,495

05/31/23

Refinance

Ara Tavitian

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

18

LCM

Lava Ridge Business Center

Ascensus, LLC

14,613

11/30/22

Asurea Wholesale Insurance Services, Inc.

11,094

03/31/24

Acquisition

Jeff Pori

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

19

GSMC

PCI Pharma Portfolio

Acquisition

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

No

No

NAP

NAP

NAP

19.01

GSMC

3001 Red Lion Road

19.02

GSMC

4536 & 4545 Assembly Drive

19.03

GSMC

6166 Nancy Ridge Drive

19.04

GSMC

6146 Nancy Ridge Drive

19.05

GSMC

1635 & 1639 New Milford School Road

20

JPMCB

The Oliver

Mireya Lowe

1,333

06/30/23

Trisha Gonzalez

1,333

06/04/23

Acquisition

Andrew J. Sobel

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

21

JPMCB

Apollo Education Group HQ Campus

Refinance

Steven Elghanayan

Yes

Hard

Springing

Yes

No

15,000,000

76,500,000

91,500,000

No

No

NAP

NAP

NAP

22

LCM

SHP Building IV

Blume Restaurant

7,043

12/31/28

Arthrex Goode Surgical

6,808

07/31/28

Refinance

Lance Bradford, Leilani Bradford, Par 3 Nevada Trust

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

23

GACC

GIP REIT Portfolio

Refinance

David Sobelman, Generation Income Properties, L.P.

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

23.01

GACC

15091 Alabama Highway 20

23.02

GACC

1300 South Dale Mabry Highway

23.03

GACC

3707 14th Street Northwest

24

GACC

Staples Headquarters

Acquisition

LCN North American Fund III REIT

Yes

Hard

In Place

Yes

No

10,000,000

80,000,000

90,000,000

No

No

NAP

NAP

NAP

25

LCM

NOV Headquarters

Acquisition

Franklin B. Mandel

Yes

Hard

Springing

Yes

No

10,000,000

29,200,000

39,200,000

No

No

NAP

NAP

NAP

26

GACC

Briarcliff Apartments

Refinance

Michael L. Joseph

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

27

GSMC

Stuart’s Crossing

AAA

2,033

06/30/20

Rosati’s

1,667

10/31/24

Acquisition

Sterling Value Add Partners III, L.P., Sterling Value Add Partners (NR) III, L.P.

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

28

LCM

KB Fresenius & DaVita Southeast Portfolio

Acquisition

Jeff Pori

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

28.01

LCM

4751 West Fuqua Street

28.02

LCM

205 Belle Meade Point

28.03

LCM

3530 Rowe Lane

28.04

LCM

5552 Platt Springs Road

29

GSMC

Caton Crossings

Lucky Bamboo Asian Cuisine

3,000

03/31/24

Brava

3,000

03/31/29

Acquisition

Sterling Value Add Partners III, L.P., Sterling Value Add Partners (NR) III, L.P.

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

Yes

No

Permitted Mezzanine

NAP

NAP

30

GSMC

Midland Atlantic Portfolio

Refinance

John I. Silverman

Yes

Springing

Springing

Yes

No

7,500,000

37,500,000

45,000,000

No

No

NAP

NAP

NAP

30.01

GSMC

Parkside Square

Aaron’s Sales and Leasing

7,500

09/30/20

El Saltillo Restaurant

5,000

06/30/24

30.02

GSMC

Maysville Marketsquare

Factory Connection

3,491

03/31/21

AT&T Mobility

1,600

12/31/22

30.03

GSMC

Pinecrest Pointe

NV Nails

3,075

08/31/26

Karate International

2,771

09/30/22

30.04

GSMC

Valleydale Marketplace

Alabama Credit Union

1,586

04/30/22

US Nails

1,500

01/31/27

30.05

GSMC

Putnam Plaza

China Buffet

5,000

05/31/23

Monical’s Pizza

3,200

05/31/22

30.06

GSMC

Heritage Plaza

Cozy Nail

2,400

01/31/22

Lendmark Financial Services

1,400

12/31/24

31

LCM

Guidepost Montessori

Acquisition

Riten Patel

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

32

LCM

Maple Grove RV Resort

Acquisition

Desimone Enterprises, LLC

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

33

JPMCB

278 Court Street

Refinance

Sam Charney

Yes

Springing

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

34

LCM

Willow Lake Tech Center

Links Technology

10,849

02/28/27

All Industrial Electric

6,903

04/30/21

Acquisition

Bryan S. Kang, Yoon Mi Kang

Yes

Hard

Springing

No

NAP

NAP

NAP

NAP

No

No

NAP

NAP

NAP

A-1-6 

ANNEX A-1

			Total Debt				HOTEL OPERATING STATISTICS
Loan #	Seller(1)	Property Name	Total Debt Cut-off Balance	Total Debt UW NCF DSCR	Total Debt Current LTV %	Total Debt UW NOI Debt Yield %	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	LA County Office Portfolio	NAP	NAP	NAP	NAP																1
1.01	LCM	29903 Agoura Road		NAP	NAP	NAP																1.01
1.02	LCM	29899 Agoura Road		NAP	NAP	NAP																1.02
1.03	LCM	5230 Las Virgenes Road		NAP	NAP	NAP																1.03
1.04	LCM	5855 Topanga Canyon Boulevard		NAP	NAP	NAP																1.04
1.05	LCM	29901 Agoura Road		NAP	NAP	NAP																1.05
2	JPMCB/GACC/GSMC	1633 Broadway	1,250,000,000	3.08	52.1%	9.5%																2
3	GACC	675 Creekside Way	83,400,000	2.52	58.3%	9.5%																3
4	LCM	Hampton Roads Office Portfolio	150,822,047	1.16	81.4%	9.5%																4
4.01	LCM	510 Independence Parkway		1.16	81.4%	9.5%																4.01
4.02	LCM	676 Independence Parkway		1.16	81.4%	9.5%																4.02
4.03	LCM	700 Independence Parkway		1.16	81.4%	9.5%																4.03
4.04	LCM	1309 Executive Boulevard		1.16	81.4%	9.5%																4.04
4.05	LCM	1317 Executive Boulevard		1.16	81.4%	9.5%																4.05
4.06	LCM	200 Golden Oak Court		1.16	81.4%	9.5%																4.06
4.07	LCM	1301 Executive Boulevard		1.16	81.4%	9.5%																4.07
4.08	LCM	505 Independence Parkway		1.16	81.4%	9.5%																4.08
4.09	LCM	1313 Executive Boulevard		1.16	81.4%	9.5%																4.09
4.10	LCM	208 Golden Oak Court		1.16	81.4%	9.5%																4.10
4.11	LCM	1305 Executive Boulevard		1.16	81.4%	9.5%																4.11
4.12	LCM	500 Independence Parkway		1.16	81.4%	9.5%																4.12
4.13	LCM	501 Independence Parkway		1.16	81.4%	9.5%																4.13
4.14	LCM	1 Enterprise Parkway		1.16	81.4%	9.5%																4.14
4.15	LCM	1457 Miller Store Road		1.16	81.4%	9.5%																4.15
4.16	LCM	2809 South Lynnhaven Road		1.16	81.4%	9.5%																4.16
4.17	LCM	22 Enterprise Parkway		1.16	81.4%	9.5%																4.17
4.18	LCM	521 Butler Farm Road		1.16	81.4%	9.5%																4.18
4.19	LCM	21 Enterprise Parkway		1.16	81.4%	9.5%																4.19
4.20	LCM	484 Viking Drive		1.16	81.4%	9.5%																4.20
4.21	LCM	629 Phoenix Drive		1.16	81.4%	9.5%																4.21
4.22	LCM	5 Manhattan Square		1.16	81.4%	9.5%																4.22
5	GSMC	711 Fifth Avenue	545,000,000	2.90	54.5%	9.4%																5
6	GACC	BX Industrial Portfolio	649,427,615	2.09	67.6%	7.5%																6
6.01	GACC	Bridgewater Center 1		2.09	67.6%	7.5%																6.01
6.02	GACC	401 E Laraway Rd		2.09	67.6%	7.5%																6.02
6.03	GACC	Rochelle 1		2.09	67.6%	7.5%																6.03
6.04	GACC	350A Salem Church Rd		2.09	67.6%	7.5%																6.04
6.05	GACC	Romeoville Bldg 1		2.09	67.6%	7.5%																6.05
6.06	GACC	251 E Laraway Rd		2.09	67.6%	7.5%																6.06
6.07	GACC	7940 Kentucky		2.09	67.6%	7.5%																6.07
6.08	GACC	Mountain Top Distribution Center 2		2.09	67.6%	7.5%																6.08
6.09	GACC	Enterprise Parkway		2.09	67.6%	7.5%																6.09
6.10	GACC	Cavalier I		2.09	67.6%	7.5%																6.10
6.11	GACC	1910 International		2.09	67.6%	7.5%																6.11
6.12	GACC	Glen Dale		2.09	67.6%	7.5%																6.12
6.13	GACC	Romeoville Bldg 2		2.09	67.6%	7.5%																6.13
6.14	GACC	Enterprise Distribution Center 1		2.09	67.6%	7.5%																6.14
6.15	GACC	2270 Woodale		2.09	67.6%	7.5%																6.15
6.16	GACC	2950 Lexington Ave South		2.09	67.6%	7.5%																6.16
6.17	GACC	Rivers Bend Center 1B		2.09	67.6%	7.5%																6.17
6.18	GACC	DFW Logistics Center (Bldg 4)		2.09	67.6%	7.5%																6.18
6.19	GACC	Rivers Bend Center 1C		2.09	67.6%	7.5%																6.19
6.20	GACC	Territorial		2.09	67.6%	7.5%																6.20
6.21	GACC	Diamond Hill 2		2.09	67.6%	7.5%																6.21
6.22	GACC	Rivers Bend Center 2A		2.09	67.6%	7.5%																6.22
6.23	GACC	Rivers Bend Center 1A		2.09	67.6%	7.5%																6.23
6.24	GACC	Diamond Hill 3		2.09	67.6%	7.5%																6.24
6.25	GACC	Whippany Business Center 1		2.09	67.6%	7.5%																6.25
6.26	GACC	The Colony Land		2.09	67.6%	7.5%																6.26
6.27	GACC	Shawnee Distribution Center 1		2.09	67.6%	7.5%																6.27
6.28	GACC	Rivers Bend Center 2B		2.09	67.6%	7.5%																6.28
6.29	GACC	7930 Kentucky		2.09	67.6%	7.5%																6.29
6.30	GACC	Dues Dr Distribution Center 1		2.09	67.6%	7.5%																6.30
6.31	GACC	Gibraltar		2.09	67.6%	7.5%																6.31
6.32	GACC	Diamond Hill 1		2.09	67.6%	7.5%																6.32
6.33	GACC	DFW Logistics Center (Bldg 3)		2.09	67.6%	7.5%																6.33
6.34	GACC	Elk Grove Distribution Center 1		2.09	67.6%	7.5%																6.34
6.35	GACC	1000 Lucas Way		2.09	67.6%	7.5%																6.35
6.36	GACC	Lakeview		2.09	67.6%	7.5%																6.36
6.37	GACC	DFW Logistics Center (Bldg 5)		2.09	67.6%	7.5%																6.37
6.38	GACC	9756 International		2.09	67.6%	7.5%																6.38
6.39	GACC	350B Salem Church Rd		2.09	67.6%	7.5%																6.39
6.40	GACC	6105 Trenton Ln		2.09	67.6%	7.5%																6.40
6.41	GACC	300 Salem Church Rd		2.09	67.6%	7.5%																6.41
6.42	GACC	Tower		2.09	67.6%	7.5%																6.42
6.43	GACC	1940 Fernbrook Ln		2.09	67.6%	7.5%																6.43
6.44	GACC	Production Distribution Center 1		2.09	67.6%	7.5%																6.44
6.45	GACC	Culpeper		2.09	67.6%	7.5%																6.45
6.46	GACC	Fairfield Distribution Center 1		2.09	67.6%	7.5%																6.46
6.47	GACC	Cavalier II		2.09	67.6%	7.5%																6.47
6.48	GACC	World Park II		2.09	67.6%	7.5%																6.48
6.49	GACC	Diamond Hill 4		2.09	67.6%	7.5%																6.49
6.50	GACC	2290-2298 Woodale		2.09	67.6%	7.5%																6.50
6.51	GACC	514 Butler Rd		2.09	67.6%	7.5%																6.51
6.52	GACC	Northridge II		2.09	67.6%	7.5%																6.52
6.53	GACC	2222 Woodale		2.09	67.6%	7.5%																6.53
6.54	GACC	Northridge I		2.09	67.6%	7.5%																6.54
6.55	GACC	Romeoville Distribution Center 1		2.09	67.6%	7.5%																6.55
6.56	GACC	1825 Airport Exchange		2.09	67.6%	7.5%																6.56
6.57	GACC	7453 Empire - Bldg C		2.09	67.6%	7.5%																6.57
6.58	GACC	Rivers Bend Center 1D		2.09	67.6%	7.5%																6.58
6.59	GACC	Heathrow		2.09	67.6%	7.5%																6.59
6.60	GACC	2240-2250 Woodale		2.09	67.6%	7.5%																6.60
6.61	GACC	273 Industrial Way		2.09	67.6%	7.5%																6.61
6.62	GACC	7453 Empire - Bldg B		2.09	67.6%	7.5%																6.62
6.63	GACC	7453 Empire - Bldg A		2.09	67.6%	7.5%																6.63
6.64	GACC	Rivers Bend Center - Land		2.09	67.6%	7.5%																6.64
6.65	GACC	Production Distribution Center 1B		2.09	67.6%	7.5%																6.65
6.66	GACC	Bridgewater Center 2		2.09	67.6%	7.5%																6.66
6.67	GACC	Laraway Land 1		2.09	67.6%	7.5%																6.67
6.68	GACC	Laraway Land 2		2.09	67.6%	7.5%																6.68
7	LCM	Whitehall III & V	NAP	NAP	NAP	NAP																7
8	JPMCB	Frick Building	NAP	NAP	NAP	NAP																8
9	LCM	Peace Coliseum	46,720,159	2.03	58.4%	10.1%																9
10	JPMCB	Chase Center Tower I	323,800,000	1.36	69.5%	6.2%																10
11	JPMCB	Chase Center Tower II	276,200,000	1.36	69.5%	6.2%																11
12	LCM	Los Angeles Leased Fee Portfolio	85,000,000	1.75	63.0%	6.2%																12
12.01	LCM	5901 West Century Boulevard		1.75	63.0%	6.2%																12.01
12.02	LCM	5959 West Century Boulevard		1.75	63.0%	6.2%																12.02
12.03	LCM	6151 West Century Boulevard		1.75	63.0%	6.2%																12.03
12.04	LCM	5933 West Century Boulevard		1.75	63.0%	6.2%																12.04
12.05	LCM	5940 West 98th Street		1.75	63.0%	6.2%																12.05
12.06	LCM	9801 Airport Boulevard		1.75	63.0%	6.2%																12.06
12.07	LCM	6144 West 98th Street		1.75	63.0%	6.2%																12.07
12.08	LCM	5960 West 98th Street		1.75	63.0%	6.2%																12.08
13	JPMCB	1340 Concord	NAP	NAP	NAP	NAP																13
14	LCM	1333 Main Street	NAP	NAP	NAP	NAP																14
15	GSMC	City National Plaza	550,000,000	4.59	41.4%	12.3%																15
16	GSMC	Moffett Towers Buildings A, B & C	770,000,000	2.09	67.2%	7.5%																16
16.01	GSMC	Moffett Towers Building B		2.09	67.2%	7.5%																16.01
16.02	GSMC	Moffett Towers Building C		2.09	67.2%	7.5%																16.02
16.03	GSMC	Moffett Towers Building A		2.09	67.2%	7.5%																16.03
17	GACC	Roscoe Office	NAP	NAP	NAP	NAP																17
18	LCM	Lava Ridge Business Center	NAP	NAP	NAP	NAP																18
19	GSMC	PCI Pharma Portfolio	108,500,000	2.61	65.4%	9.5%																19
19.01	GSMC	3001 Red Lion Road		2.61	65.4%	9.5%																19.01
19.02	GSMC	4536 & 4545 Assembly Drive		2.61	65.4%	9.5%																19.02
19.03	GSMC	6166 Nancy Ridge Drive		2.61	65.4%	9.5%																19.03
19.04	GSMC	6146 Nancy Ridge Drive		2.61	65.4%	9.5%																19.04
19.05	GSMC	1635 & 1639 New Milford School Road		2.61	65.4%	9.5%																19.05
20	JPMCB	The Oliver	NAP	NAP	NAP	NAP																20
21	JPMCB	Apollo Education Group HQ Campus	91,500,000	4.15	47.2%	14.9%																21
22	LCM	SHP Building IV	NAP	NAP	NAP	NAP																22
23	GACC	GIP REIT Portfolio	NAP	NAP	NAP	NAP																23
23.01	GACC	15091 Alabama Highway 20		NAP	NAP	NAP																23.01
23.02	GACC	1300 South Dale Mabry Highway		NAP	NAP	NAP																23.02
23.03	GACC	3707 14th Street Northwest		NAP	NAP	NAP																23.03
24	GACC	Staples Headquarters	90,000,000	3.98	45.5%	12.9%																24
25	LCM	NOV Headquarters	39,200,000	1.71	68.8%	8.2%																25
26	GACC	Briarcliff Apartments	NAP	NAP	NAP	NAP																26
27	GSMC	Stuart’s Crossing	NAP	NAP	NAP	NAP																27
28	LCM	KB Fresenius & DaVita Southeast Portfolio	NAP	NAP	NAP	NAP																28
28.01	LCM	4751 West Fuqua Street		NAP	NAP	NAP																28.01
28.02	LCM	205 Belle Meade Point		NAP	NAP	NAP																28.02
28.03	LCM	3530 Rowe Lane		NAP	NAP	NAP																28.03
28.04	LCM	5552 Platt Springs Road		NAP	NAP	NAP																28.04
29	GSMC	Caton Crossings	NAP	NAP	NAP	NAP																29
30	GSMC	Midland Atlantic Portfolio	45,000,000	1.42	70.1%	8.9%																30
30.01	GSMC	Parkside Square		1.42	70.1%	8.9%																30.01
30.02	GSMC	Maysville Marketsquare		1.42	70.1%	8.9%																30.02
30.03	GSMC	Pinecrest Pointe		1.42	70.1%	8.9%																30.03
30.04	GSMC	Valleydale Marketplace		1.42	70.1%	8.9%																30.04
30.05	GSMC	Putnam Plaza		1.42	70.1%	8.9%																30.05
30.06	GSMC	Heritage Plaza		1.42	70.1%	8.9%																30.06
31	LCM	Guidepost Montessori	NAP	NAP	NAP	NAP																31
32	LCM	Maple Grove RV Resort	NAP	NAP	NAP	NAP																32
33	JPMCB	278 Court Street	NAP	NAP	NAP	NAP																33
34	LCM	Willow Lake Tech Center	NAP	NAP	NAP	NAP																34

A-1-7 

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. 2, 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. 5, 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. 15, 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. 16, 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. 2, 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. 6, 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. 16, 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. 2, 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. 3, 675 Creekside Way, the sole tenant, 8x8, has free rent through December 31, 2020, which has been reserved for. With respect to Loan No. 5, 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 Nos. 10 and 11, 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. 13, 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. 16, 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. 16, 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 No. 2, 1633 Broadway, the Appraised Value includes the extraordinary assumption that the owner has provided a $55,980,670 capital expenditure budget that is projected to occur over the initial 10 years of the investment holding period, which was utilized to estimate the value set forth in the appraisal. Such capital expenditures are not required and have not been reserved for under the mortgage loan documents, and we cannot assure you that they will be made. With respect to Loan No. 3, 675 Creekside Way, the Appraised Value ($), 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 Nos. 10 and 11, 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. 16, 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. 10 and 11, 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. 2, 3, 4, 5, 6, 10, 11, 12, 15, 16, 19, 21, 24, 25 and 30, 1633 Broadway, 675 Creekside Way, Hampton Roads Office Portfolio, 711 Fifth Avenue, BX Industrial Portfolio, Chase Center Tower I, Chase Center Tower II, Los Angeles Leased Fee Portfolio, City National Plaza, Moffett Towers Buildings A, B & C, PCI Pharma Portfolio, Apollo Education Group HQ Campus, 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. 2, 13 and 25, 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. 6, 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 ($) by 12. With respect to Loan No. 4, Hampton Roads Office Portfolio, Monthly Debt Service ($) 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. 15, 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. 2, 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. 3, 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. 5, 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 Nos. 10 and 11, 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. 16, 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. 21, 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. 2, 1633 Broadway, 2019 financial information is based on the trailing 12 months ending on September 30, 2019. With respect to Loan No. 3, 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. 9, Peace Coliseum, the Overstock.com lease commenced in March 2020. As such, historical financials are not available. With respect to Loan No. 19, 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. 20, 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. 21, 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. 22, SHP Building IV, the related property is newly constructed and some historical financials may not be available. With respect to Loan No. 23, 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. 24, 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. 28 and 31, 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. 30, Midland Atlantic Portfolio, 2019 financial information is based on the trailing 12 months ending on October 31, 2019. With respect to Loan No. 33, 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. 7, 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 $126,773 of contractual rent steps through February 2021. With respect to Loan No. 12, Los Angeles Leased Fee Portfolio, the increase in UW NOI ($) of more than 10% over the Most Recent NOI ($) is attributable to approximately $950,940 of underwritten average ground rent over loan term. With respect to Loan No. 15, City National Plaza, the increase from 2019 NOI ($) to UW NOI ($) is primarily attributable to (i) normalization of the Net Operating Income by excluding one-time free rent, (ii) the straight line credit rent step increments over the lease term (for investment grade and AmLaw 200 tenants) and (iii) incremental lease up over the past 12 months. With respect to Loan No. 16, Moffett Towers Buildings A, B & C, the increase from 2019 NOI ($) to UW NOI ($) is primarily attributable to new recent leasing to Google and Comcast and includes the straight line average of contractual rent step increments over the lease term for investment grade tenants. With respect to Loan No. 17, Roscoe Office, the increase in UW NOI ($) 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 $683,352). The County of Los Angeles’s expansion rent commencement date was August 1, 2019. With respect to Loan No. 18, Lava Ridge Business Center, the increase in UW NOI ($) 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. 29, 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. 4, 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. 6, 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. 6, 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. 23, 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. 2, 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. 5, 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. 23, 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. 29, 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. 7, 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. 9, 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. 9, 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. 18, 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. 23, 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. 25, NOV Headquarters, the requirement for the borrower to make monthly deposits of $5,617 into the Monthly Capex Reserve ($) is waived so long as (i) no event of default under the mortgage loan documents has occurred and is continuing, (ii) the NOV lease and the NOV lease guaranty remain in full force and effect, (iii) no default beyond any applicable notice and cure period has occurred and is continuing under the NOV lease, and (iv) NOV lease tenant remains fully responsible to make capital improvements to the mortgaged property under the NOV lease.

With respect to Loan No. 28, 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. 28, 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. 29, 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. 30, 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. 30, 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. 1, 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. 8, 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 $1,452,000. With respect to Loan No. 14, 1333 Main Street, the TI/LC Reserve Cap ($) 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. 19, 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. 30, 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. 2, 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, 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. 15, 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. 19.01, 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. 22, 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. 4, 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. 7, 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. 15, 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. 30.02, 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. 1, 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. 2, 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. 3, 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. 4, 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. 6, 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. 8, 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. 9, 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. 13, 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. 14, 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. 15, 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. 17, 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 17, 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 18, 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. 22, 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. 23, 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. 24, 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 34, 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 Nos. 2, 5, 10, 11 and 15, 1633 Broadway, 711 Fifth Avenue, Chase Center Tower I, Chase Center Tower II 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. 6, 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. 6, 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. 9, 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.