FWP 1 n1623-x5_anxa1.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226123-03
     

     
 

Free Writing Prospectus dated March 16, 2019

 

The depositor has filed a registration statement (including a prospectus) with the SEC 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 (866) 669-7629 or by emailing the ABS Syndicate Desk at abs_synd@jpmorgan.com.

 

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

 

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

 

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

 

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

 

  
     

 

 

 

 

ANNEX A-1

 

                  Number of Property   Property   Year
  Loan # Seller(1) Property Name Street Address City State Zip Code County Properties Type(2) Subtype(2) Year Built Renovated
  1 GACC 3 Columbus Circle 3 Columbus Circle New York NY 10019 New York 1 Office CBD 1927 2010-2013
  2 CREFI/JPMCB ILPT Hawaii Portfolio Various Various HI Various Honolulu 186 Various Various Various  
  2.001 CREFI/JPMCB 2810 Pukoloa Street 2810 Pukoloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.002 CREFI/JPMCB 1360 Pali Highway 1360 Pali Highway Honolulu HI 96813 Honolulu 1 Leased Fee Leased Fee NAP  
  2.003 CREFI/JPMCB 1001 Ahua Street 1001 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.004 CREFI/JPMCB 848 Ala Lilikoi Street A 848 Ala Lilikoi Street A Honolulu HI 96818 Honolulu 1 Leased Fee Leased Fee NAP  
  2.005 CREFI/JPMCB 2850 Paa Street 2850 Paa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.006 CREFI/JPMCB 949 Mapunapuna Street 949 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.007 CREFI/JPMCB 2828 Paa Street 2828 Paa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.008 CREFI/JPMCB 80 Sand Island Access Road 80 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.009 CREFI/JPMCB 1030 Mapunapuna Street 1030 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.010 CREFI/JPMCB 150 Puuhale Road 150 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.011 CREFI/JPMCB 2344 Pahounui Drive 2344 Pahounui Drive Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.012 CREFI/JPMCB 120 Sand Island Access Road 120 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Industrial Warehouse/Distribution 2004  
  2.013 CREFI/JPMCB 1122 Mapunapuna Street 1122 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.014 CREFI/JPMCB 2915 Kaihikapu Street 2915 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.015 CREFI/JPMCB 819 Ahua Street 819 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.016 CREFI/JPMCB 2144 Auiki Street 2144 Auiki Street Honolulu HI 96819 Honolulu 1 Industrial Flex 1950  
  2.017 CREFI/JPMCB 1027 Kikowaena Place 1027 Kikowaena Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.018 CREFI/JPMCB 1931 Kahai Street 1931 Kahai Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.019 CREFI/JPMCB 148 Mokauea Street 148 Mokauea Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.020 CREFI/JPMCB 2886 Paa Street 2886 Paa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.021 CREFI/JPMCB 2838 Kilihau Street 2838 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.022 CREFI/JPMCB 803 Ahua Street 803 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.023 CREFI/JPMCB 220 Puuhale Road 220 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.024 CREFI/JPMCB 930 Mapunapuna Street 930 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.025 CREFI/JPMCB 2103 Kaliawa Street 2103 Kaliawa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.026 CREFI/JPMCB 2969 Mapunapuna Place 2969 Mapunapuna Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.027 CREFI/JPMCB 158 Sand Island Access Road 158 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.028 CREFI/JPMCB 1926 Auiki Street 1926 Auiki Street Honolulu HI 96819 Honolulu 1 Industrial Warehouse/Distribution 1959  
  2.029 CREFI/JPMCB 113 Puuhale Road 113 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.030 CREFI/JPMCB 2250 Pahounui Drive 2250 Pahounui Drive Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.031 CREFI/JPMCB 733 Mapunapuna Street 733 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.032 CREFI/JPMCB 761 Ahua Street 761 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.033 CREFI/JPMCB 918 Ahua Street 918 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.034 CREFI/JPMCB 180 Sand Island Access Road 180 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.035 CREFI/JPMCB 2829 Awaawaloa Street 2829 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.036 CREFI/JPMCB 120 Mokauea Street 120 Mokauea Street Honolulu HI 96819 Honolulu 1 Industrial Warehouse/Distribution 1970  
  2.037 CREFI/JPMCB 2861 Mokumoa Street 2861 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.038 CREFI/JPMCB 2826 Kaihikapu Street 2826 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.039 CREFI/JPMCB 179 Sand Island Access Road 179 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.040 CREFI/JPMCB 855 Mapunapuna Street 855 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.041 CREFI/JPMCB 2308 Pahounui Drive 2308 Pahounui Drive Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.042 CREFI/JPMCB 619 Mapunapuna Street 619 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.043 CREFI/JPMCB 2846-A Awaawaloa Street 2846-A Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.044 CREFI/JPMCB 238 Sand Island Access Road 238 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.045 CREFI/JPMCB 704 Mapunapuna Street 704 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.046 CREFI/JPMCB 120B Mokauea Street 120B Mokauea Street Honolulu HI 96819 Honolulu 1 Industrial Warehouse/Distribution 1968  
  2.047 CREFI/JPMCB 1150 Kikowaena Street 1150 Kikowaena Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.048 CREFI/JPMCB 2127 Auiki Street 2127 Auiki Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.049 CREFI/JPMCB 2810 Paa Street 2810 Paa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.050 CREFI/JPMCB 2841 Pukoloa Street 2841 Pukoloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.051 CREFI/JPMCB 1000 Mapunapuna Street 1000 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.052 CREFI/JPMCB 2829 Pukoloa Street 2829 Pukoloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.053 CREFI/JPMCB 889 Ahua Street 889 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.054 CREFI/JPMCB 2819 Pukoloa Street 2819 Pukoloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.055 CREFI/JPMCB 1038 Kikowaena Place 1038 Kikowaena Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.056 CREFI/JPMCB 2965 Mokumoa Street 2965 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.057 CREFI/JPMCB 850 Ahua Street 850 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.058 CREFI/JPMCB 1330 Pali Highway 1330 Pali Highway Honolulu HI 96813 Honolulu 1 Leased Fee Leased Fee NAP  
  2.059 CREFI/JPMCB 2865 Pukoloa Street 2865 Pukoloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.060 CREFI/JPMCB 2855 Pukoloa Street 2855 Pukoloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.061 CREFI/JPMCB 789 Mapunapuna Street 789 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.062 CREFI/JPMCB 2960 Mokumoa Street 2960 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.063 CREFI/JPMCB 231B Sand Island Access Road 231B Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.064 CREFI/JPMCB 2020 Auiki Street 2020 Auiki Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.065 CREFI/JPMCB 2857 Awaawaloa Street 2857 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.066 CREFI/JPMCB 1050 Kikowaena Place 1050 Kikowaena Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.067 CREFI/JPMCB 2850 Mokumoa Street 2850 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.068 CREFI/JPMCB 2840 Mokumoa Street 2840 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.069 CREFI/JPMCB 2830 Mokumoa Street 2830 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.070 CREFI/JPMCB 960 Mapunapuna Street 960 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.071 CREFI/JPMCB 125B Puuhale Road 125B Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.072 CREFI/JPMCB 2809 Kaihikapu Street 2809 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.073 CREFI/JPMCB 212 Mohonua Place 212 Mohonua Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.074 CREFI/JPMCB 692 Mapunapuna Street 692 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.075 CREFI/JPMCB 1024 Kikowaena Place 1024 Kikowaena Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.076 CREFI/JPMCB 669 Ahua Street 669 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.077 CREFI/JPMCB 215 Puuhale Road 215 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.078 CREFI/JPMCB 142 Mokauea Street 142 Mokauea Street Honolulu HI 96819 Honolulu 1 Industrial Warehouse/Distribution 1972  
  2.079 CREFI/JPMCB 2847 Awaawaloa Street 2847 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.080 CREFI/JPMCB 2816 Awaawaloa Street 2816 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.081 CREFI/JPMCB 2928 Kaihikapu Street - B 2928 Kaihikapu Street - B Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.082 CREFI/JPMCB 2864 Mokumoa Street 2864 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.083 CREFI/JPMCB 770 Mapunapuna Street 770 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.084 CREFI/JPMCB 151 Puuhale Road 151 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.085 CREFI/JPMCB 207 Puuhale Road 207 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.086 CREFI/JPMCB 2970 Mokumoa Street 2970 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.087 CREFI/JPMCB 2868 Kaihikapu Street 2868 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.088 CREFI/JPMCB 2908 Kaihikapu Street 2908 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.089 CREFI/JPMCB 2814 Kilihau Street 2814 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.090 CREFI/JPMCB 759 Puuloa Road 759 Puuloa Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.091 CREFI/JPMCB 659 Puuloa Road 659 Puuloa Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.092 CREFI/JPMCB 667 Puuloa Road 667 Puuloa Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.093 CREFI/JPMCB 679 Puuloa Road 679 Puuloa Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.094 CREFI/JPMCB 689 Puuloa Road 689 Puuloa Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.095 CREFI/JPMCB 950 Mapunapuna Street 950 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.096 CREFI/JPMCB 822 Mapunapuna Street 822 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.097 CREFI/JPMCB 842 Mapunapuna Street 842 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.098 CREFI/JPMCB 214 Sand Island Access Road 214 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Industrial Flex 1981  

 

A-1-1

 

 

ANNEX A-1

 

                  Number of Property   Property   Year
  Loan # Seller(1) Property Name Street Address City State Zip Code County Properties Type(2) Subtype(2) Year Built Renovated
  2.099 CREFI/JPMCB 709 Ahua Street 709 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.100 CREFI/JPMCB 766 Mapunapuna Street 766 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.101 CREFI/JPMCB 830 Mapunapuna Street 830 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.102 CREFI/JPMCB 2855 Kaihikapu Street 2855 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.103 CREFI/JPMCB 865 Ahua Street 865 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.104 CREFI/JPMCB 852 Mapunapuna Street 852 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.105 CREFI/JPMCB 2906 Kaihikapu Street 2906 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.106 CREFI/JPMCB 2879 Paa Street 2879 Paa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.107 CREFI/JPMCB 702 Ahua Street 702 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.108 CREFI/JPMCB 2864 Awaawaloa Street 2864 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.109 CREFI/JPMCB 2819 Mokumoa Street - A 2819 Mokumoa Street - A Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.110 CREFI/JPMCB 2869 Mokumoa Street 2869 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.111 CREFI/JPMCB 2819 Mokumoa Street - B 2819 Mokumoa Street - B Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.112 CREFI/JPMCB 228 Mohonua Place 228 Mohonua Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.113 CREFI/JPMCB 2264 Pahounui Drive 2264 Pahounui Drive Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.114 CREFI/JPMCB 808 Ahua Street 808 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.115 CREFI/JPMCB 2827 Kaihikapu Street 2827 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.116 CREFI/JPMCB 697 Ahua Street 697 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.117 CREFI/JPMCB 2849 Kaihikapu Street 2849 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.118 CREFI/JPMCB 2831 Awaawaloa Street 2831 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.119 CREFI/JPMCB 2858 Kaihikapu Street 2858 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.120 CREFI/JPMCB 2276 Pahounui Drive 2276 Pahounui Drive Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.121 CREFI/JPMCB 2806 Kaihikapu Street 2806 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.122 CREFI/JPMCB 1052 Ahua Street 1052 Ahua Street Honolulu HI 96819 Honolulu 1 Other Parking NAP  
  2.123 CREFI/JPMCB 2889 Mokumoa Street 2889 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.124 CREFI/JPMCB 685 Ahua Street 685 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.125 CREFI/JPMCB 2839 Mokumoa Street 2839 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.126 CREFI/JPMCB 94-240 Pupuole Street 94-240 Pupuole Street Waipahu HI 96797 Honolulu 1 Leased Fee Leased Fee NAP  
  2.127 CREFI/JPMCB 2928 Kaihikapu Street - A 2928 Kaihikapu Street - A Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.128 CREFI/JPMCB 719 Ahua Street 719 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.129 CREFI/JPMCB 2812 Awaawaloa Street 2812 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.130 CREFI/JPMCB 2927 Mokumoa Street 2927 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.131 CREFI/JPMCB 197 Sand Island Access Road 197 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.132 CREFI/JPMCB 2844 Kaihikapu Street 2844 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.133 CREFI/JPMCB 2879 Mokumoa Street 2879 Mokumoa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.134 CREFI/JPMCB 2135 Auiki Street 2135 Auiki Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.135 CREFI/JPMCB 855 Ahua Street 855 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.136 CREFI/JPMCB 2122 Kaliawa Street 2122 Kaliawa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.137 CREFI/JPMCB 2831 Kaihikapu Street 2831 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.138 CREFI/JPMCB 729 Ahua Street 729 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.139 CREFI/JPMCB 739 Ahua Street 739 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.140 CREFI/JPMCB 2833 Paa Street #2 2833 Paa Street #2 Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.141 CREFI/JPMCB 2833 Paa Street 2833 Paa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.142 CREFI/JPMCB 2815 Kaihikapu Street 2815 Kaihikapu Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.143 CREFI/JPMCB 1062 Kikowaena Place 1062 Kikowaena Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.144 CREFI/JPMCB 673 Ahua Street 673 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.145 CREFI/JPMCB 2106 Kaliawa Street 2106 Kaliawa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.146 CREFI/JPMCB 812 Mapunapuna Street 812 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.147 CREFI/JPMCB 2804 Kilihau Street 2804 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.148 CREFI/JPMCB 525 North King Street 525 North King Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.149 CREFI/JPMCB 204 Sand Island Access Road 204 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.150 CREFI/JPMCB 660 Ahua Street 660 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.151 CREFI/JPMCB 218 Mohonua Place 218 Mohonua Place Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.152 CREFI/JPMCB 125 Puuhale Road 125 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.153 CREFI/JPMCB 645 Ahua Street 645 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.154 CREFI/JPMCB 675 Mapunapuna Street 675 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.155 CREFI/JPMCB 659 Ahua Street 659 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.156 CREFI/JPMCB 1055 Ahua Street 1055 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.157 CREFI/JPMCB 944 Ahua Street 944 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.158 CREFI/JPMCB 2019 Kahai Street 2019 Kahai Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.159 CREFI/JPMCB 2001 Kahai Street 2001 Kahai Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.160 CREFI/JPMCB 106 Puuhale Road 106 Puuhale Road Honolulu HI 96819 Honolulu 1 Industrial Warehouse/Distribution 1966  
  2.161 CREFI/JPMCB 2875 Paa Street 2875 Paa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.162 CREFI/JPMCB 1024 Mapunapuna Street 1024 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.163 CREFI/JPMCB 2760 Kamehameha Highway 2760 Kamehameha Highway Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.164 CREFI/JPMCB 2635 Waiwai Loop A 2635 Waiwai Loop A Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.165 CREFI/JPMCB 2635 Waiwai Loop B 2635 Waiwai Loop B Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.166 CREFI/JPMCB 2836 Awaawaloa Street 2836 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.167 CREFI/JPMCB 609 Ahua Street 609 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.168 CREFI/JPMCB 905 Ahua Street 905 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.169 CREFI/JPMCB 2110 Auiki Street 2110 Auiki Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.170 CREFI/JPMCB 140 Puuhale Road 140 Puuhale Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.171 CREFI/JPMCB 2139 Kaliawa Street 2139 Kaliawa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.172 CREFI/JPMCB 231 Sand Island Access Road 231 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.173 CREFI/JPMCB 2140 Kaliawa Street 2140 Kaliawa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.174 CREFI/JPMCB 33 South Vineyard Boulevard 33 South Vineyard Boulevard Honolulu HI 96813 Honolulu 1 Leased Fee Leased Fee NAP  
  2.175 CREFI/JPMCB 970 Ahua Street 970 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.176 CREFI/JPMCB 960 Ahua Street 960 Ahua Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.177 CREFI/JPMCB 1045 Mapunapuna Street 1045 Mapunapuna Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.178 CREFI/JPMCB 165 Sand Island Access Road 165 Sand Island Access Road Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.179 CREFI/JPMCB 2839 Kilihau Street 2839 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.180 CREFI/JPMCB 2829 Kilihau Street 2829 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.181 CREFI/JPMCB 2833 Kilihau Street 2833 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.182 CREFI/JPMCB 2821 Kilihau Street 2821 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.183 CREFI/JPMCB 2808 Kam Highway 2808 Kam Highway Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.184 CREFI/JPMCB 2815 Kilihau Street 2815 Kilihau Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.185 CREFI/JPMCB 2850 Awaawaloa Street 2850 Awaawaloa Street Honolulu HI 96819 Honolulu 1 Leased Fee Leased Fee NAP  
  2.186 CREFI/JPMCB 846 Ala Lilikoi Street B 846 Ala Lilikoi Street B Honolulu HI 96818 Honolulu 1 Leased Fee Leased Fee NAP  
  3 GACC 59 Maiden Lane 59 Maiden Lane New York NY 10038 New York 1 Office CBD 1965 2011
  4 GACC 101 California 101 California Street San Francisco CA 94111 San Francisco 1 Office CBD 1983 2004
  5 JPMCB SWVP Portfolio Various Various Various Various Various 4 Hotel Full Service Various Various
  5.01 JPMCB InterContinental 444 Saint Charles Avenue New Orleans LA 70130 Orleans Parish 1 Hotel Full Service 1983 2013
  5.02 JPMCB DoubleTree Sunrise 13400 West Sunrise Boulevard Sunrise FL 33323 Broward 1 Hotel Full Service 2001 2011
  5.03 JPMCB DoubleTree Charlotte 6300 Morrison Boulevard Charlotte NC 28211 Mecklenburg 1 Hotel Full Service 1985 2012
  5.04 JPMCB DoubleTree RTP 4810 Page Creek Lane Durham NC 27703 Durham 1 Hotel Full Service 1988 2013
  6 CREFI Arbor Hotel Portfolio Various Various Various Various Various 6 Hotel Various Various Various
  6.01 CREFI Residence Inn Salt Lake City 285 West Broadway Salt Lake City UT 84101 Salt Lake 1 Hotel Limited Service 1996 2014
  6.02 CREFI Hampton Inn Santa Barbara 5665 Hollister Avenue Goleta CA 93117 Santa Barbara 1 Hotel Limited Service 2007 2017
  6.03 CREFI Hampton Inn Bloomington 2860 Metro Drive Bloomington MN 55425 Hennepin 1 Hotel Limited Service 2007 2014
  6.04 CREFI Hampton Inn Norwood 434 Providence Highway Norwood MA 02062 Norfolk 1 Hotel Limited Service 1984 2015, 2017

 

A-1-2

 

 

ANNEX A-1

 

                  Number of Property   Property   Year
  Loan # Seller(1) Property Name Street Address City State Zip Code County Properties Type(2) Subtype(2) Year Built Renovated
  6.05 CREFI Springhill Suites Bloomington 2870 Metro Drive Bloomington MN 55425 Hennepin 1 Hotel Select Service 2007 2014
  6.06 CREFI Hyatt Place Arlington 2380 Road to Six Flags Street East Arlington TX 76011 Tarrant 1 Hotel Limited Service 1996 2015
  7 CREFI Green Hills Corporate Center 2675 Morgantown Road Reading PA 19607 Berks 1 Office Suburban 1970-1992  
  8 JPMCB Weston I & II 1001 Winstead Drive and 5020 Weston Parkway Cary NC 27513 Wake 1 Office Suburban 1988, 2008  
  9 GACC Moffett Towers II - Building V 1180 Discovery Way Sunnyvale CA 94089 Santa Clara 1 Office CBD 2019  
  10 GACC Newport Corporate Center 3617, 3650 & 3655 131st Avenue Southeast, 3625 132nd Avenue Southeast & 12920 Southeast 38th Street Bellevue WA 98006 King 1 Office Suburban 1988-2010 2019
  11 CREFI Western Digital R&D Campus 44100 & 44250 Osgood Road Fremont CA 94539 Alameda 1 Industrial Flex 1984, 1992 2008-2012
  12 CREFI Lakeside Apartments 4800 Lake Trail Drive Lisle IL 60532 DuPage 1 Multifamily Garden 1971 2009, 2013-2018
  13 GACC Central Tower Office 30, 32, 34 Third Street and 701, 703, 705 Market Street San Francisco CA 94103 San Francisco 1 Office CBD 1898, 1908 2017
  14 CREFI Birch Landing Apartments 500 Maxham Road Austell GA 30168 Cobb 1 Multifamily Garden 1989  
  15 JPMCB Greenleaf at Howell 5313 Route 9 North Howell NJ 07731 Monmouth 1 Retail Anchored 2014-2017  
  16 GACC Arctic Glacier Portfolio Various Various Various Various Various 21 Industrial Warehouse/Distribution Various Various
  16.01 GACC Arctic Glacier - Menomonee N60 W160280 Kohler Lane Menomonee Falls WI 53051 Waukesha 1 Industrial Warehouse/Distribution 1983  
  16.02 GACC Arctic Glacier - West St. Paul 1654 Marthaler Lane West Saint Paul MN 55118 Dakota 1 Industrial Warehouse/Distribution 1986  
  16.03 GACC Arctic Glacier - Mississauga 200 Statesman Drive Mississauga ON L5S 1X7 NAP 1 Industrial Warehouse/Distribution 1999  
  16.04 GACC Arctic Glacier - Fairport 900 Turk Hill Road Fairport NY 14450 Monroe 1 Industrial Warehouse/Distribution 1940-2015  
  16.05 GACC Arctic Glacier - West Point 2389 Saint Paul Road West Point IA 52656 Lee 1 Industrial Warehouse/Distribution 1984 2005
  16.06 GACC Arctic Glacier - Twin Oaks 410 Bethel Avenue Twin Oaks PA 19014 Delaware 1 Industrial Warehouse/Distribution 1965  
  16.07 GACC Arctic Glacier - Newburgh 225 Lake Street Newburgh NY 12550 Orange 1 Industrial Warehouse/Distribution 1988, 2004 2005
  16.08 GACC Arctic Glacier - Winnipeg 615 & 625 Henry Avenue Winnipeg MB R3A 0V1 NAP 1 Industrial Warehouse/Distribution 1979  
  16.09 GACC Arctic Glacier - Port Huron 1755 Yeager Street Port Huron MI 48060 Saint Clair 1 Industrial Warehouse/Distribution 1968 1999
  16.10 GACC Arctic Glacier - Ypsilanti 1944 McGregor Road Ypsilanti MI 48198 Washtenaw 1 Industrial Warehouse/Distribution 1999 2001
  16.11 GACC Arctic Glacier - Chatham 745 Park Avenue West Chatham ON N7M 1X3 NAP 1 Industrial Warehouse/Distribution 1984 1999
  16.12 GACC Arctic Glacier - Omaha 8211 F Street Omaha NE 68127 Douglas 1 Industrial Warehouse/Distribution 1987  
  16.13 GACC Arctic Glacier - Rapid City 1703 East Saint Patrick Street Rapid City SD 57703 Pennington 1 Industrial Warehouse/Distribution 1975  
  16.14 GACC Arctic Glacier - Grayling 427 South Interstate 75 Business Loop Grayling MI 49738 Crawford 1 Industrial Warehouse/Distribution 1968 1998
  16.15 GACC Arctic Glacier - Belding 510 Moulton Street Belding MI 48809 Ionia 1 Industrial Warehouse/Distribution 1978 2001
  16.16 GACC Arctic Glacier - Marshall 1601 Halbur Road Marshall MN 56258 Lyon 1 Industrial Warehouse/Distribution 1992  
  16.17 GACC Arctic Glacier - Dubuque 19 Nightengale Lane Dubuque IA 52003 Dubuque 1 Industrial Warehouse/Distribution 1977  
  16.18 GACC Arctic Glacier - Lake Ozark 765 Lola Circle Lake Ozark MO 65065 Miller 1 Industrial Warehouse/Distribution 2006  
  16.19 GACC Arctic Glacier - Pierre 425 South Central Avenue Pierre SD 57501 Hughes 1 Industrial Warehouse/Distribution 1990  
  16.20 GACC Arctic Glacier - Shelby 5140 22 Mile Road Shelby Township MI 48317 Macomb 1 Industrial Warehouse/Distribution 1965 2000
  16.21 GACC Arctic Glacier - Storm Lake 1710 Expansion Boulevard Storm Lake IA 50588 Buena Vista 1 Industrial Warehouse/Distribution 2005  
  17 JPMCB Hilton Melbourne 200 Rialto Place Melbourne FL 32901 Brevard 1 Hotel Full Service 1985 2016-2017
  18 JPMCB Park Central Plaza I & II 4717 & 4740 Grand Avenue Kansas City MO 64112 Jackson 1 Office Suburban 1986, 1990  
  19 GACC Infinity Park Apartments 14075 Riverview Street Detroit MI 48223 Wayne 1 Multifamily Garden 1952 2017
  20 CREFI 57 East 11th Street 57 East 11th Street New York NY 10003 New York 1 Mixed Use Office/Retail 1903 2018
  21 GACC Heartland Dental Medical Office Portfolio Various Various Various Various Various 169 Various Various Various Various
  21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive 1200 Network Centre Drive Effingham IL 62401 Effingham 1 Office Medical 1995 2013
  21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road 9150 North East Barry Road Kansas City MO 64157 Clay 1 Mixed Use Medical/Retail 2011  
  21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road 11925 Jones Bridge Road Johns Creek GA 30005 Fulton 1 Mixed Use Medical/Retail 2004  
  21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza 200 Brevco Plaza Lake St. Louis MO 63367 St. Charles 1 Office Medical 2000  
  21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street 1760 West Virginia Street McKinney TX 75069 Collin 1 Office Medical 2010  
  21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive 117 St. Patrick’s Drive Waldorf MD 20603 Charles 1 Office Medical 2005  
  21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220 1647 County Road 220 Fleming Island FL 32003 Clay 1 Office Medical 2012  
  21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377 3500 East Highway 377 Granbury TX 76049 Hood 1 Office Medical 2011  
  21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway 4112 North Belt Highway St. Joseph MO 64506 Buchanan 1 Mixed Use Medical/Retail 2013  
  21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard 3009 Winghaven Boulevard O’Fallon MO 63368 St. Charles 1 Mixed Use Medical/Retail 2006  
  21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive 2202 Althoff Drive Effingham IL 62401 Effingham 1 Office Medical 1999 2014
  21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue 3820 Wabash Avenue Springfield IL 62711 Sangamon 1 Office Medical 2018  
  21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway 561 East Lincoln Highway New Lenox IL 60451 Will 1 Mixed Use Medical/Retail 2015  
  21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street 508 South 52nd Street Rogers AR 72758 Benton 1 Office Medical 2007  
  21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street 1025 Ashley Street Bowling Green KY 42103 Warren 1 Office Medical 2002  
  21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway 440 Erie Parkway Erie CO 80516 Weld 1 Office Medical 2017  
  21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard 1381 Citrus Tower Boulevard Clermont FL 34711 Lake 1 Office Medical 2006  
  21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road 1751 Pleasant Road Fort Mill SC 29708 York 1 Mixed Use Medical/Retail 2014  
  21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place 9625 Lake Nona Village Place Orlando FL 32827 Orange 1 Office Medical 2013  
  21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue 615 Saint James Avenue Goose Creek SC 29445 Berkeley 1 Office Medical 2016  
  21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road 13816 Narcoossee Road Orlando FL 32832 Orange 1 Office Medical 2013  
  21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road 1695 Wells Road Orange Park FL 32073 Clay 1 Office Medical 1993 2005
  21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road 4355 Suwanee Dam Road Suwanee GA 30024 Gwinnett 1 Office Medical 2000  
  21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive 7310 North Villa Drive Peoria IL 61614 Peoria 1 Office Medical 2003  
  21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard 299A Indian Lake Boulevard Hendersonville TN 37075 Sumner 1 Mixed Use Medical/Retail 2014  
  21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street 2455 East Main Street Plainfield IN 46168 Hendricks 1 Office Medical 2016  
  21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway 630 East Markey Parkway Belton MO 64012 Cass 1 Mixed Use Medical/Retail 2015  
  21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway 1613 East Pflugerville Parkway Pflugerville TX 78660 Travis 1 Office Medical 2016  
  21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway 782 Belle Terre Parkway Palm Coast FL 32164 Flagler 1 Mixed Use Medical/Retail 2016  
  21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707 11890 Highway 707 Murrells Inlet SC 29576 Horry 1 Office Medical 2017  
  21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road 7551 Osceola Polk Line Road Davenport FL 33896 Osceola 1 Office Medical 2015  
  21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive 100 Piper Hill Drive St. Peters MO 63376 St. Charles 1 Office Medical 1998  
  21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard 8624 Lee Vista Boulevard Orlando FL 32829 Orange 1 Office Medical 2004  
  21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way 149 Tuscan Way Saint Augustine FL 32092 Saint Johns 1 Office Medical 2014  
  21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive 2740 Prairie Crossing Drive Springfield IL 62711 Sangamon 1 Office Medical 2016  
  21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard 2066 Bruce B. Downs Boulevard Wesley Chapel FL 33543 Pasco 1 Mixed Use Medical/Retail 2014  
  21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane 209 Latitude Lane Clover SC 29710 York 1 Office Medical 2017  
  21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road 4608 South West College Road Ocala FL 34474 Marion 1 Mixed Use Medical/Retail 2015  
  21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road 1315 Bell Road Antioch TN 37013 Davidson 1 Mixed Use Medical/Retail 2009  
  21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South 4237 U.S. Highway 1 South Saint Augustine FL 32095 Saint Johns 1 Office Medical 2018  
  21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane 1521 East Debbie Lane Mansfield TX 76063 Tarrant 1 Office Medical 2013  
  21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway 3152 South Broadway Edmond OK 73013 Oklahoma 1 Office Medical 2014  
  21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road 8701 South Garnett Road Broken Arrow OK 74012 Tulsa 1 Office Medical 2003  
  21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road 450 South Weber Road Romeoville IL 60446 Will 1 Office Medical 2017  
  21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive 840 Nissan Drive Smyrna TN 37167 Rutherford 1 Mixed Use Medical/Retail 2015  
  21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47 12222 Route 47 Huntley IL 60142 Kane 1 Office Medical 2016  
  21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road 3415 Livernois Road Troy MI 48083 Oakland 1 Office Medical 2008  
  21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road 5309 Buffalo Gap Road Abilene TX 79606 Taylor 1 Office Medical 1993  
  21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane 8190 Windfall Lane Camby IN 46113 Hendricks 1 Office Medical 2003  
  21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50 2620 East Highway 50 Clermont FL 34711 Lake 1 Office Medical 2016  
  21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square 10670 Southwest Tradition Square Port St. Lucie FL 34987 Saint Lucie 1 Office Medical 2017  
  21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street 4939 Courthouse Street Williamsburg VA 23188 James City 1 Office Medical 2007  
  21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road 2301 Old Canoe Creek Road St. Cloud FL 34772 Osceola 1 Office Medical 2015  
  21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road 507 North Hershey Road Bloomington IL 61704 McLean 1 Office Medical 2000  
  21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center 242 Southwoods Center Columbia IL 62236 Monroe 1 Office Medical 2003  
  21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue 3016 Columbia Avenue Franklin TN 37064 Williamson 1 Mixed Use Medical/Retail 2014  
  21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue 4120 North 197th Avenue Litchfield Park AZ 85340 Maricopa 1 Office Medical 2018  
  21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard 13794 Beach Boulevard Jacksonville FL 32224 Duval 1 Mixed Use Medical/Retail 2013  
  21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard 3037 Southwest Port St. Lucie Boulevard Port St. Lucie FL 34953 St. Lucie 1 Office Medical 2017  
  21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue 1840 Dekalb Avenue Sycamore IL 60178 DeKalb 1 Mixed Use Medical/Retail 2007  
  21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119 9100 Highway 119 Alabaster AL 35007 Shelby 1 Office Medical 2017  
  21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road 42 Market Square Road Newnan GA 30265 Coweta 1 Office Medical 2002  

 

A-1-3

 

 

ANNEX A-1

 

                  Number of Property   Property   Year
  Loan # Seller(1) Property Name Street Address City State Zip Code County Properties Type(2) Subtype(2) Year Built Renovated
  21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road 2707 Sycamore Road DeKalb IL 60115 DeKalb 1 Office Medical 1996  
  21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road 2014 Lime Kiln Road Bellevue WI 54311 Brown 1 Mixed Use Medical/Retail 2015  
  21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North 103 Farabee Drive North Lafayette IN 47905 Tippecanoe 1 Office Medical 1991 2012
  21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road 4999 North Tanner Road Orlando FL 32826 Orange 1 Office Medical 2007 2015
  21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road 674 Lake Joy Road Warner Robins GA 31047 Houston 1 Office Medical 2017  
  21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44 1828 IN-44 Shelbyville IN 46176 Shelby 1 Office Medical 2015  
  21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard 2950 South Rutherford Boulevard Murfreesboro TN 37130 Rutherford 1 Mixed Use Medical/Retail 2012  
  21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway 545 East Hunt Highway San Tan Valley AZ 85143 Maricopa 1 Office Medical 2016  
  21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza 17810 Pierce Plaza Omaha NE 68130 Douglas 1 Office Medical 2017  
  21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard 5445 South Williamson Boulevard Port Orange FL 32128 Volusia 1 Office Medical 2015  
  21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West 780 East-West Connector South West Austell GA 30106 Cobb 1 Mixed Use Medical/Retail 2016  
  21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street 16620 West 159th Street Lockport IL 60441 Will 1 Office Medical 2016  
  21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 13851 North US Highway 441 Lady Lake FL 32159 Sumter 1 Office Medical 1997 2013
  21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive 3120 Mahan Drive Tallahassee FL 32308 Leon 1 Mixed Use Medical/Retail 2017  
  21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South 2000 Veterans Memorial Parkway South Lafayette IN 47909 Tippecanoe 1 Office Medical 2016  
  21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 1402 U.S. Route 12 Fox Lake IL 60020 Lake 1 Office Medical 2004 2018
  21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard 1776 Blanding Boulevard Middleburg FL 32068 Clay 1 Office Medical 2014  
  21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive 3012 Anchor Drive Hamilton OH 45011 Butler 1 Office Medical 2016  
  21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street 1715 West Main Street Lebanon TN 37087 Wilson 1 Mixed Use Medical/Retail 2014  
  21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road 10389 Big Bend Road Riverview FL 33568 Hillsborough 1 Mixed Use Medical/Retail 2014  
  21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway 7103 Whitestown Parkway Zionsville IN 46077 Boone 1 Office Medical 2017  
  21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place 2751 Fountain Place Wildwood MO 63040 St. Louis 1 Office Medical 2010  
  21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle 2030 Crossing Circle Spring Hill TN 37174 Maury 1 Office Medical 2015  
  21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North 13101 East 96th Street North Owasso OK 74055 Tulsa 1 Office Medical 2014  
  21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road 692 Essington Road Joliet IL 60435 Will 1 Office Medical 2001  
  21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive 240 Blossom Park Drive Georgetown KY 40324 Scott 1 Office Medical 2003  
  21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard 6005 Watson Boulevard Byron GA 31008 Houston 1 Office Medical 2015  
  21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road 3237 Sixes Road Canton GA 30114 Cherokee 1 Office Medical 2014  
  21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway 4030 Winder Highway Flowery Branch GA 30542 Hall 1 Office Medical 2016  
  21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70 8605 East State Road 70 Bradenton FL 34202 Manatee 1 Office Medical 2013  
  21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street 540 West Walnut Street Oglesby IL 61348 LaSalle 1 Office Medical 2012  
  21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road 5630 Plank Road Fredericksburg VA 22407 Spotsylvania 1 Office Medical 2008  
  21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road 10505 Lima Road Fort Wayne IN 46818 Allen 1 Office Medical 2014  
  21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard 7485 Vanderbilt Beach Boulevard Naples FL 34119 Collier 1 Office Medical 2006  
  21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road 2701 South Koke Mill Road Springfield IL 62704 Sangamon 1 Office Medical 2011  
  21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway 22329 Greenview Parkway Great Mills MD 20634 St. Mary’s 1 Office Medical 2004  
  21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive 25000 Bernwood Drive Bonita Springs FL 34135 Lee 1 Office Medical 2006  
  21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard 3500 Clemson Boulevard Anderson SC 29621 Anderson 1 Office Medical 2014  
  21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East 2222 Highway 540A East Lakeland FL 33813 Polk 1 Office Medical 2006  
  21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road 1055 Pine Log Road Aiken SC 29803 Aiken 1 Office Medical 1987 2014
  21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road 4315 North Holland Sylvania Road Sylvania OH 43623 Lucas 1 Office Medical 2005 2015
  21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive 21300 Town Commons Drive Estero FL 33928 Lee 1 Office Medical 2007  
  21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place 1905 Convenience Place Champaign IL 61820 Champaign 1 Office Medical 1984 2003
  21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road 3308 Platt Springs Road West Columbia SC 29170 Lexington 1 Office Medical 1985 2014
  21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way 132 Milestone Way Greenville SC 29615 Greenville 1 Office Medical 2001  
  21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard 1429 Chester Boulevard Richmond IN 47374 Wayne 1 Office Medical 2002  
  21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard 1339 North Sumter Boulevard North Port FL 34286 Sarasota 1 Office Medical 2006 2013
  21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road 1536 Farm to Market 359 Road Richmond TX 77406 Fort Bend 1 Office Medical 1997 2008
  21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court 3585 North 168th Court Omaha NE 68116 Douglas 1 Office Medical 2014  
  21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South 1980 U.S. Highway 1 South St. Augustine FL 32086 Saint Johns 1 Office Medical 1988  
  21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue 13328 Metcalf Avenue Overland Park KS 66213 Johnson 1 Mixed Use Medical/Retail 2004  
  21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue 826 West Lincoln Avenue Charleston IL 61920 Coles 1 Office Medical 2001  
  21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue 1515 West 45th Avenue Griffith IN 46319 Lake 1 Office Medical 2006  
  21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane 1012 Mill Pond Lane Greencastle IN 46135 Putnam 1 Office Medical 2015  
  21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue 621 Chatham Avenue Columbia SC 29205 Richland 1 Office Medical 1988  
  21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail 24940 South Tamiami Trail Bonita Springs FL 34134 Lee 1 Office Medical 1998  
  21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street 609 Front Street Celebration FL 34747 Osceola 1 Office Medical 2000  
  21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway 6190 LBJ Freeway Dallas TX 75240 Dallas 1 Office Medical 2004  
  21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue 3417 Schofield Avenue Weston WI 54476 St. Clair 1 Office Medical 1994  
  21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place 330 Park Place Mishawaka IN 46545 St. Joseph 1 Office Medical 2003  
  21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road 1490 North Green Mount Road O’Fallon IL 62269 St. Clair 1 Office Medical 2003  
  21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street 213 Main Street Blythewood SC 29016 Richland 1 Office Medical 2004  
  21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road 11119 Hearth Road Spring Hill FL 34608 Hernando 1 Office Medical 1990  
  21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street 2362 West Boulevard Street Kokomo IN 46902 Howard 1 Office Medical 2002  
  21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street 2812 East Main Street Merrill WI 54452 Lincoln 1 Office Medical 2005  
  21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street 1202 South Broad Street Scottsboro AL 35768 Jackson 1 Office Medical 1997  
  21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road 8790 Walnut Grove Road Cordova TN 38018 Shelby 1 Office Medical 2001  
  21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64 10708 East State Road 64 Bradenton FL 34212 Manatee 1 Office Medical 2006 2013
  21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009 2184 FM 3009 Schertz TX 78154 Guadalupe 1 Office Medical 2013  
  21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road 2210 Boiling Springs Road Boiling Springs SC 29316 Spartanburg 1 Office Medical 1996 2012
  21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road 3105 Kirby Whitten Road Bartlett TN 38134 Shelby 1 Office Medical 1997  
  21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South 716 32nd Street South Birmingham AL 35233 Jefferson 1 Office Medical 1985  
  21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 1010 West U.S. Route 6 Morris IL 60450 Grundy 1 Office Medical 2010  
  21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway 935 West Exchange Parkway Allen TX 75013 Collin 1 Office Medical 2008  
  21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard 3608 Jeffco Boulevard Arnold MO 63010 Jefferson 1 Office Medical 2005  
  21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court 998 Williford Court Spring Hill TN 37174 Williamson 1 Office Medical 2008  
  21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17 4405 Highway 17 Murrells Inlet SC 29576 Georgetown 1 Office Medical 1997 2018
  21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive 3003 Twin Rivers Drive Arkadelphia AR 71923 Clark 1 Office Medical 2003  
  21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East 12260 Tamiami Trail East Naples FL 34113 Collier 1 Office Medical 2004  
  21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street 1405 South 25th Street Fort Pierce FL 34947 St. Lucie 1 Office Medical 1998  
  21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue 12605 Troxler Avenue Highland IL 62249 Madison 1 Office Medical 2013  
  21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive 122 Stone Trace Drive Mount Sterling KY 40353 Montgomery 1 Office Medical 2008  
  21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive 4455 Florida National Drive Lakeland FL 33813 Polk 1 Office Medical 2000  
  21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road 3645 North Council Road Bethany OK 73008 Oklahoma 1 Office Medical 1996  
  21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive 9305 Market Square Drive Streetsboro OH 44241 Portage 1 Office Medical 2003  
  21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast 3420 Bayside Lakes Boulevard Southeast Palm Bay FL 32909 Brevard 1 Office Medical 2007  
  21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue 309 West Ogden Avenue Naperville IL 60563 DuPage 1 Office Medical 2009  
  21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North 456 University Boulevard North Jacksonville FL 32211 Duval 1 Office Medical 1968 2016
  21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street 1316 McMillan Street Worthington MN 56187 Nobles 1 Office Medical 2000  
  21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway 6233 Veterans Parkway Columbus GA 31909 Muscogee 1 Office Medical 1983  
  21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road 116 Calumet Center Road LaGrange GA 30241 Troup 1 Office Medical 2000  
  21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street 828 South Main Street London KY 40741 Laurel 1 Office Medical 1986  
  21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court 7200 Red Hawk Court Fort Worth TX 76132 Tarrant 1 Office Medical 1997  
  21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane 303 Ashby Park Lane Greenville SC 29607 Greenville 1 Office Medical 2006  
  21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza 3106 Professional Plaza Germantown TN 38138 Shelby 1 Office Medical 1999  
  21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive 1950 Chesley Drive Sterling Heights MI 48310 Macomb 1 Office Medical 1999  
  21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road 104 South Houston Road Warner Robins GA 31088 Houston 1 Office Medical 1976  
  21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue 103 East Tatum Avenue McColl SC 29570 Marlboro 1 Office Medical 1995 2015
  21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle 165 Juniper Circle Brunswick GA 31520 Glynn 1 Office Medical 2008  
  21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street 135 East Broadway Street Sand Springs OK 74063 Tulsa 1 Office Medical 1947  

 

A-1-4

 

 

ANNEX A-1

 

                  Number of Property   Property   Year
  Loan # Seller(1) Property Name Street Address City State Zip Code County Properties Type(2) Subtype(2) Year Built Renovated
  21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road 9360 Two Notch Road Columbia SC 29223 Richland 1 Office Medical 1979  
  21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 12988 Georgia Highway 9 Milton GA 30004 Fulton 1 Office Medical 2015  
  21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court 5 Jannell Court Epping NH 03042 Rockingham 1 Office Medical 2006  
  21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street 1617 East Main Street Easley SC 29640 Pickens 1 Office Medical 1977  
  21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 2116 Vista Oeste North West, Unit 202 Albuquerque NM 87120 Bernalillo 1 Office Medical 2008  
  21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 50 South Kyrene Road, Suite 5 Chandler AZ 85226 Maricopa 1 Office Medical 2007  
  21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 101 Rice Bent Way Suite 4 Columbia SC 29205 Richland 1 Office Medical 2006  
  22 GACC Stonebrook Apartments Phase II 4846, 4850, 4870, 4874, 4878, 4882, 4886 Rural Road Southwest Tumwater WA 98512 Thurston 1 Multifamily Garden 2018  
  23 GACC Hawk View Industrial Park 5918, 6101, 6107, 6113, 6312, 6316 & 6400 South County Road 1273; 5910 & 6108 South County Road 1270; 9513, 9604 & 9614 West County Road 143 Midland TX 79706 Midland 1 Industrial Warehouse/Distribution 2018  
  24 CREFI Magnolia Hotel St. Louis 421 North 8th Street Saint Louis MO 63101 Saint Louis 1 Hotel Full Service 1925 2014
  25 CREFI Augusta Self Storage Portfolio Various Various GA Various Columbia 3 Self Storage Self Storage Various Various
  25.01 CREFI Hollywood Storage - Evans 457 Columbia Industrial Boulevard Evans GA 30809 Columbia 1 Self Storage Self Storage 1995  
  25.02 CREFI Hollywood Storage - Augusta 4388 Ridge Trail and 4308 Belair Frontage Road Augusta GA 30907, 30909 Columbia 1 Self Storage Self Storage 1982, 1994 2018
  25.03 CREFI Hollywood Storage - Martinez 109 Old Evans Road Martinez GA 30907 Columbia 1 Self Storage Self Storage 1986  
  26 GACC Clinton West 3007 Clinton Avenue Cleveland OH 44113 Cuyahoga 1 Multifamily Mid-Rise 2017  
  27 CREFI Residence Inn - Lynchburg 2630 Wards Road Lynchburg VA 24502 Lynchburg City 1 Hotel Extended Stay 2018  
  28 GACC IRG Moraine Industrial 2601 West Stroop Road Moraine OH 45439 Montgomery 1 Industrial Warehouse 1950 2016
  29 GACC One Parkway North 1 Parkway North Boulevard Deerfield IL 60015 Lake 1 Office Suburban 1988 2016
  30 GACC Pine Terrace Apartments 3901 Omeara Drive Houston TX 77025 Harris 1 Multifamily Garden 1977 2018
  31 GACC Orchard Park Apartments 3940 Dawes Street Riverside CA 92503 Riverside 1 Multifamily Garden 1973  
  32 GACC Rockridge Plaza 5217 82nd Street Lubbock TX 79424 Lubbock 1 Retail Shadow Anchored 1985  
  33 CREFI Giant Hershey PA 1250 Cocoa Avenue Hershey PA 17033 Dauphin 1 Retail Freestanding 2000  
  34 CREFI 2211 West Camelback Road 2211 West Camelback Road Phoenix AZ 85015 Maricopa 1 Retail Anchored 2017  
  35 GACC Pell City Portfolio Various Pell City AL 35125 Saint Clair 2 Hotel Limited Service Various 2015
  35.01 GACC Holiday Inn-Pell City 240 Vaughan Lane Pell City AL 35125 Saint Clair 1 Hotel Limited Service 2006 2015
  35.02 GACC Hampton Inn-Pell City 220 Vaughan Lane Pell City AL 35125 Saint Clair 1 Hotel Limited Service 2001 2015
  36 GACC 364 Bush 364 Bush Street San Francisco CA 94104 San Francisco 1 Mixed Use Office/Retail 1907 2018
  37 GACC 1731 15th Street 1731 15th Street San Francisco CA 94103 San Francisco 1 Multifamily Garden 1919 2018
  38 GACC Sunridge Apartments 3348 Flushing Road Flint MI 48504 Genesee 1 Multifamily Garden 1966 2018
  39 GACC Alamo Drafthouse Cinema - Lubbock 120 West Loop 289 Lubbock TX 79416 Lubbock 1 Retail Freestanding 2014  
  40 CREFI Piney Green Food Lion 175 Freedom Way Jacksonville NC 28544 Onslow 1 Retail Anchored 1985  

 

A-1-5

 

 

ANNEX A-1

 

                        Original   Current           Net    
           Unit of      Occupancy Appraised Appraisal Current Original Balance Current   Balance % of Initial Crossed Related   Interest   Admin. Mortgage   Monthly Debt
  Loan # Seller(1) Property Name Units(3)  Measure Occupancy %(4) Date Value ($)(5) Date LTV %(5)(22) Balance ($)(6)(7) per Unit ($) Balance ($)(6)(7) per Unit ($) Pool Balance Loan Borrower(8) Rate %(9) Fee %(9) Rate %(9) Accrual Type Service ($)(10)(11)
  1 GACC 3 Columbus Circle 753,713 Square Feet 97.2% 01/01/19 1,080,000,000 01/01/19 45.4% 100,000,000 650 100,000,000 650 9.1% No No 3.91400 0.01435 3.89965 Actual/360 330,696.76
  2 CREFI/JPMCB ILPT Hawaii Portfolio 9,591,512 Square Feet 100.0% Various 1,439,117,000 Various 45.2% 78,000,000 68 78,000,000 68 7.1% No No 4.31000 0.01310 4.29690 Actual/360 284,040.97
  2.001 CREFI/JPMCB 2810 Pukoloa Street 418,502 Square Feet 100.0% 06/07/19 69,349,000 12/01/18   3,758,709   3,758,709   0.3%              
  2.002 CREFI/JPMCB 1360 Pali Highway 126,773 Square Feet 100.0% 06/07/19 41,983,000 12/01/18   2,275,474   2,275,474   0.2%              
  2.003 CREFI/JPMCB 1001 Ahua Street 337,734 Square Feet 100.0% 06/07/19 37,405,000 12/01/18   2,027,347   2,027,347   0.2%              
  2.004 CREFI/JPMCB 848 Ala Lilikoi Street A 325,786 Square Feet 100.0% 06/07/19 36,562,000 12/01/18   1,981,657   1,981,657   0.2%              
  2.005 CREFI/JPMCB 2850 Paa Street 298,384 Square Feet 100.0% 06/07/19 34,839,000 12/01/18   1,888,270   1,888,270   0.2%              
  2.006 CREFI/JPMCB 949 Mapunapuna Street 236,914 Square Feet 100.0% 06/07/19 34,644,000 12/01/18   1,877,701   1,877,701   0.2%              
  2.007 CREFI/JPMCB 2828 Paa Street 187,264 Square Feet 100.0% 06/07/19 26,999,000 12/01/18   1,463,343   1,463,343   0.1%              
  2.008 CREFI/JPMCB 80 Sand Island Access Road 190,836 Square Feet 100.0% 06/07/19 23,158,000 12/01/18   1,255,161   1,255,161   0.1%              
  2.009 CREFI/JPMCB 1030 Mapunapuna Street 122,281 Square Feet 100.0% 06/07/19 19,284,000 12/01/18   1,045,191   1,045,191   0.1%              
  2.010 CREFI/JPMCB 150 Puuhale Road 123,037 Square Feet 100.0% 06/07/19 18,705,000 12/01/18   1,013,809   1,013,809   0.1%              
  2.011 CREFI/JPMCB 2344 Pahounui Drive 146,430 Square Feet 100.0% 06/07/19 18,703,000 12/01/18   1,013,701   1,013,701   0.1%              
  2.012 CREFI/JPMCB 120 Sand Island Access Road 70,960 Square Feet 100.0% 12/13/18 18,000,000 12/05/18   975,598   975,598   0.1%              
  2.013 CREFI/JPMCB 1122 Mapunapuna Street 105,506 Square Feet 100.0% 06/07/19 17,547,000 12/01/18   951,046   951,046   0.1%              
  2.014 CREFI/JPMCB 2915 Kaihikapu Street 105,000 Square Feet 100.0% 06/07/19 15,952,000 12/01/18   864,597   864,597   0.1%              
  2.015 CREFI/JPMCB 819 Ahua Street 105,013 Square Feet 100.0% 06/07/19 15,496,000 12/01/18   839,882   839,882   0.1%              
  2.016 CREFI/JPMCB 2144 Auiki Street 53,910 Square Feet 98.3% 12/13/18 15,000,000 12/05/18   812,999   812,999   0.1%              
  2.017 CREFI/JPMCB 1027 Kikowaena Place 102,443 Square Feet 100.0% 06/07/19 14,597,000 12/01/18   791,156   791,156   0.1%              
  2.018 CREFI/JPMCB 1931 Kahai Street 96,287 Square Feet 100.0% 06/07/19 13,755,000 12/01/18   745,520   745,520   0.1%              
  2.019 CREFI/JPMCB 148 Mokauea Street 85,790 Square Feet 100.0% 06/07/19 11,840,000 12/01/18   641,727   641,727   0.1%              
  2.020 CREFI/JPMCB 2886 Paa Street 60,023 Square Feet 100.0% 06/07/19 11,236,000 12/01/18   608,990   608,990   0.1%              
  2.021 CREFI/JPMCB 2838 Kilihau Street 83,189 Square Feet 100.0% 06/07/19 10,931,000 12/01/18   592,459   592,459   0.1%              
  2.022 CREFI/JPMCB 803 Ahua Street 73,013 Square Feet 100.0% 06/07/19 10,861,000 12/01/18   588,665   588,665   0.1%              
  2.023 CREFI/JPMCB 220 Puuhale Road 65,942 Square Feet 100.0% 06/07/19 10,617,000 12/01/18   575,440   575,440   0.1%              
  2.024 CREFI/JPMCB 930 Mapunapuna Street 68,992 Square Feet 100.0% 06/07/19 10,439,000 12/01/18   565,793   565,793   0.1%              
  2.025 CREFI/JPMCB 2103 Kaliawa Street 78,730 Square Feet 100.0% 06/07/19 10,410,000 12/01/18   564,221   564,221   0.1%              
  2.026 CREFI/JPMCB 2969 Mapunapuna Place 79,999 Square Feet 100.0% 06/07/19 10,368,000 12/01/18   561,945   561,945   0.1%              
  2.027 CREFI/JPMCB 158 Sand Island Access Road 100,500 Square Feet 100.0% 06/07/19 10,285,000 12/01/18   557,446   557,446   0.1%              
  2.028 CREFI/JPMCB 1926 Auiki Street 42,253 Square Feet 100.0% 06/07/19 10,250,000 12/05/18   555,549   555,549   0.1%              
  2.029 CREFI/JPMCB 113 Puuhale Road 77,171 Square Feet 100.0% 06/07/19 9,961,000 12/01/18   539,885   539,885   0.0%              
  2.030 CREFI/JPMCB 2250 Pahounui Drive 75,627 Square Feet 100.0% 06/07/19 9,816,000 12/01/18   532,026   532,026   0.0%              
  2.031 CREFI/JPMCB 733 Mapunapuna Street 64,894 Square Feet 100.0% 06/07/19 9,741,000 12/01/18   527,961   527,961   0.0%              
  2.032 CREFI/JPMCB 761 Ahua Street 73,013 Square Feet 100.0% 06/07/19 9,706,000 12/01/18   526,064   526,064   0.0%              
  2.033 CREFI/JPMCB 918 Ahua Street 72,072 Square Feet 100.0% 06/07/19 9,474,000 12/01/18   513,490   513,490   0.0%              
  2.034 CREFI/JPMCB 180 Sand Island Access Road 66,828 Square Feet 100.0% 06/07/19 9,353,000 12/01/18   506,932   506,932   0.0%              
  2.035 CREFI/JPMCB 2829 Awaawaloa Street 70,000 Square Feet 100.0% 06/07/19 9,330,000 12/01/18   505,685   505,685   0.0%              
  2.036 CREFI/JPMCB 120 Mokauea Street 31,079 Square Feet 100.0% 12/13/18 9,250,000 12/05/18   501,349   501,349   0.0%              
  2.037 CREFI/JPMCB 2861 Mokumoa Street 70,035 Square Feet 100.0% 06/07/19 9,169,000 12/01/18   496,959   496,959   0.0%              
  2.038 CREFI/JPMCB 2826 Kaihikapu Street 70,000 Square Feet 100.0% 06/07/19 9,103,000 12/01/18   493,382   493,382   0.0%              
  2.039 CREFI/JPMCB 179 Sand Island Access Road 62,464 Square Feet 100.0% 06/07/19 9,045,000 12/01/18   490,238   490,238   0.0%              
  2.040 CREFI/JPMCB 855 Mapunapuna Street 63,436 Square Feet 100.0% 06/07/19 8,865,000 12/01/18   480,482   480,482   0.0%              
  2.041 CREFI/JPMCB 2308 Pahounui Drive 64,896 Square Feet 100.0% 06/07/19 8,519,000 12/01/18   461,729   461,729   0.0%              
  2.042 CREFI/JPMCB 619 Mapunapuna Street 55,377 Square Feet 100.0% 06/07/19 8,287,000 12/01/18   449,155   449,155   0.0%              
  2.043 CREFI/JPMCB 2846-A Awaawaloa Street 61,250 Square Feet 100.0% 06/07/19 8,265,000 12/01/18   447,962   447,962   0.0%              
  2.044 CREFI/JPMCB 238 Sand Island Access Road 60,000 Square Feet 100.0% 06/07/19 8,220,000 12/01/18   445,523   445,523   0.0%              
  2.045 CREFI/JPMCB 704 Mapunapuna Street 59,315 Square Feet 100.0% 06/07/19 8,186,000 12/01/18   443,680   443,680   0.0%              
  2.046 CREFI/JPMCB 120B Mokauea Street 35,363 Square Feet 100.0% 12/13/18 8,000,000 12/05/18   433,599   433,599   0.0%              
  2.047 CREFI/JPMCB 1150 Kikowaena Street 45,753 Square Feet 100.0% 06/07/19 7,888,000 12/01/18   427,529   427,529   0.0%              
  2.048 CREFI/JPMCB 2127 Auiki Street 56,900 Square Feet 100.0% 06/07/19 7,819,000 12/01/18   423,789   423,789   0.0%              
  2.049 CREFI/JPMCB 2810 Paa Street 52,185 Square Feet 100.0% 06/07/19 7,729,000 12/01/18   418,911   418,911   0.0%              
  2.050 CREFI/JPMCB 2841 Pukoloa Street 39,600 Square Feet 100.0% 06/07/19 7,415,000 12/01/18   401,892   401,892   0.0%              
  2.051 CREFI/JPMCB 1000 Mapunapuna Street 41,833 Square Feet 100.0% 06/07/19 7,394,000 12/01/18   400,754   400,754   0.0%              
  2.052 CREFI/JPMCB 2829 Pukoloa Street 39,600 Square Feet 100.0% 06/07/19 7,365,000 12/01/18   399,182   399,182   0.0%              
  2.053 CREFI/JPMCB 889 Ahua Street 49,452 Square Feet 100.0% 06/07/19 7,360,000 12/01/18   398,911   398,911   0.0%              
  2.054 CREFI/JPMCB 2819 Pukoloa Street 39,600 Square Feet 100.0% 06/07/19 7,331,000 12/01/18   397,339   397,339   0.0%              
  2.055 CREFI/JPMCB 1038 Kikowaena Place 47,417 Square Feet 100.0% 06/07/19 6,820,000 12/01/18   369,643   369,643   0.0%              
  2.056 CREFI/JPMCB 2965 Mokumoa Street 41,586 Square Feet 100.0% 06/07/19 6,813,000 12/01/18   369,264   369,264   0.0%              
  2.057 CREFI/JPMCB 850 Ahua Street 47,879 Square Feet 100.0% 06/07/19 6,619,000 12/01/18   358,749   358,749   0.0%              
  2.058 CREFI/JPMCB 1330 Pali Highway 19,673 Square Feet 100.0% 06/07/19 6,552,000 12/01/18   355,118   355,118   0.0%              
  2.059 CREFI/JPMCB 2865 Pukoloa Street 39,600 Square Feet 100.0% 06/07/19 6,539,000 12/01/18   354,413   354,413   0.0%              
  2.060 CREFI/JPMCB 2855 Pukoloa Street 39,600 Square Feet 100.0% 06/07/19 6,539,000 12/01/18   354,413   354,413   0.0%              
  2.061 CREFI/JPMCB 789 Mapunapuna Street 46,559 Square Feet 100.0% 06/07/19 6,492,000 12/01/18   351,866   351,866   0.0%              
  2.062 CREFI/JPMCB 2960 Mokumoa Street 38,377 Square Feet 100.0% 06/07/19 6,448,000 12/01/18   349,481   349,481   0.0%              
  2.063 CREFI/JPMCB 231B Sand Island Access Road 38,752 Square Feet 100.0% 06/07/19 6,388,000 12/01/18   346,229   346,229   0.0%              
  2.064 CREFI/JPMCB 2020 Auiki Street 46,705 Square Feet 100.0% 06/07/19 6,336,000 12/01/18   343,411   343,411   0.0%              
  2.065 CREFI/JPMCB 2857 Awaawaloa Street 40,011 Square Feet 100.0% 06/07/19 6,297,000 12/01/18   341,297   341,297   0.0%              
  2.066 CREFI/JPMCB 1050 Kikowaena Place 42,790 Square Feet 100.0% 06/07/19 6,216,000 12/01/18   336,907   336,907   0.0%              
  2.067 CREFI/JPMCB 2850 Mokumoa Street 39,544 Square Feet 100.0% 06/07/19 6,211,000 12/01/18   336,636   336,636   0.0%              
  2.068 CREFI/JPMCB 2840 Mokumoa Street 39,656 Square Feet 100.0% 06/07/19 6,205,000 12/01/18   336,310   336,310   0.0%              
  2.069 CREFI/JPMCB 2830 Mokumoa Street 39,600 Square Feet 100.0% 06/07/19 6,195,000 12/01/18   335,768   335,768   0.0%              
  2.070 CREFI/JPMCB 960 Mapunapuna Street 36,501 Square Feet 100.0% 06/07/19 6,182,000 12/01/18   335,064   335,064   0.0%              
  2.071 CREFI/JPMCB 125B Puuhale Road 48,933 Square Feet 100.0% 06/07/19 6,137,000 12/01/18   332,625   332,625   0.0%              
  2.072 CREFI/JPMCB 2809 Kaihikapu Street 35,698 Square Feet 100.0% 06/07/19 6,078,000 12/01/18   329,427   329,427   0.0%              
  2.073 CREFI/JPMCB 212 Mohonua Place 46,221 Square Feet 100.0% 06/07/19 6,054,000 12/01/18   328,126   328,126   0.0%              
  2.074 CREFI/JPMCB 692 Mapunapuna Street 35,000 Square Feet 100.0% 06/07/19 5,934,000 12/01/18   321,622   321,622   0.0%              
  2.075 CREFI/JPMCB 1024 Kikowaena Place 39,831 Square Feet 100.0% 06/07/19 5,866,000 12/01/18   317,937   317,937   0.0%              
  2.076 CREFI/JPMCB 669 Ahua Street 35,000 Square Feet 100.0% 06/07/19 5,798,000 12/01/18   314,251   314,251   0.0%              
  2.077 CREFI/JPMCB 215 Puuhale Road 41,731 Square Feet 100.0% 06/07/19 5,785,000 12/01/18   313,546   313,546   0.0%              
  2.078 CREFI/JPMCB 142 Mokauea Street 26,000 Square Feet 100.0% 06/07/19 5,700,000 12/05/18   308,939   308,939   0.0%              
  2.079 CREFI/JPMCB 2847 Awaawaloa Street 35,000 Square Feet 100.0% 06/07/19 5,648,000 12/01/18   306,121   306,121   0.0%              
  2.080 CREFI/JPMCB 2816 Awaawaloa Street 43,560 Square Feet 100.0% 06/07/19 5,619,000 12/01/18   304,549   304,549   0.0%              
  2.081 CREFI/JPMCB 2928 Kaihikapu Street - B 37,852 Square Feet 100.0% 06/07/19 5,615,000 12/01/18   304,332   304,332   0.0%              
  2.082 CREFI/JPMCB 2864 Mokumoa Street 39,600 Square Feet 100.0% 06/07/19 5,610,000 12/01/18   304,061   304,061   0.0%              
  2.083 CREFI/JPMCB 770 Mapunapuna Street 35,000 Square Feet 100.0% 06/07/19 5,604,000 12/01/18   303,736   303,736   0.0%              
  2.084 CREFI/JPMCB 151 Puuhale Road 38,294 Square Feet 100.0% 06/07/19 5,568,000 12/01/18   301,785   301,785   0.0%              
  2.085 CREFI/JPMCB 207 Puuhale Road 39,900 Square Feet 100.0% 06/07/19 5,567,000 12/01/18   301,731   301,731   0.0%              
  2.086 CREFI/JPMCB 2970 Mokumoa Street 35,021 Square Feet 100.0% 06/07/19 5,557,000 12/01/18   301,189   301,189   0.0%              
  2.087 CREFI/JPMCB 2868 Kaihikapu Street 35,000 Square Feet 100.0% 06/07/19 5,523,000 12/01/18   299,346   299,346   0.0%              
  2.088 CREFI/JPMCB 2908 Kaihikapu Street 35,000 Square Feet 100.0% 06/07/19 5,486,000 12/01/18   297,341   297,341   0.0%              
  2.089 CREFI/JPMCB 2814 Kilihau Street 37,413 Square Feet 100.0% 06/07/19 5,478,000 12/01/18   296,907   296,907   0.0%              
  2.090 CREFI/JPMCB 759 Puuloa Road 34,313 Square Feet 100.0% 06/07/19 5,448,000 12/01/18   295,281   295,281   0.0%              
  2.091 CREFI/JPMCB 659 Puuloa Road 35,000 Square Feet 100.0% 06/07/19 5,447,000 12/01/18   295,227   295,227   0.0%              
  2.092 CREFI/JPMCB 667 Puuloa Road 35,000 Square Feet 100.0% 06/07/19 5,447,000 12/01/18   295,227   295,227   0.0%              
  2.093 CREFI/JPMCB 679 Puuloa Road 35,000 Square Feet 100.0% 06/07/19 5,447,000 12/01/18   295,227   295,227   0.0%              
  2.094 CREFI/JPMCB 689 Puuloa Road 35,000 Square Feet 100.0% 06/07/19 5,447,000 12/01/18   295,227   295,227   0.0%              
  2.095 CREFI/JPMCB 950 Mapunapuna Street 32,551 Square Feet 100.0% 06/07/19 5,439,000 12/01/18   294,793   294,793   0.0%              
  2.096 CREFI/JPMCB 822 Mapunapuna Street 35,000 Square Feet 100.0% 06/07/19 5,413,000 12/01/18   293,384   293,384   0.0%              
  2.097 CREFI/JPMCB 842 Mapunapuna Street 35,000 Square Feet 100.0% 06/07/19 5,413,000 12/01/18   293,384   293,384   0.0%              
  2.098 CREFI/JPMCB 214 Sand Island Access Road 21,600 Square Feet 100.0% 12/13/18 5,400,000 12/05/18   292,679   292,679   0.0%              

 

A-1-6

 

 

ANNEX A-1

 

                        Original   Current           Net    
           Unit of      Occupancy Appraised Appraisal Current Original Balance Current   Balance % of Initial Crossed Related   Interest   Admin. Mortgage   Monthly Debt
  Loan # Seller(1) Property Name Units(3)  Measure Occupancy %(4) Date Value ($)(5) Date LTV %(5)(22) Balance ($)(6)(7) per Unit ($) Balance ($)(6)(7) per Unit ($) Pool Balance Loan Borrower(8) Rate %(9) Fee %(9) Rate %(9) Accrual Type Service ($)(10)(11)
  2.099 CREFI/JPMCB 709 Ahua Street 35,000 Square Feet 100.0% 06/07/19 5,399,000 12/01/18   292,625   292,625   0.0%              
  2.100 CREFI/JPMCB 766 Mapunapuna Street 35,000 Square Feet 100.0% 06/07/19 5,354,000 12/01/18   290,186   290,186   0.0%              
  2.101 CREFI/JPMCB 830 Mapunapuna Street 35,000 Square Feet 100.0% 06/07/19 5,353,000 12/01/18   290,132   290,132   0.0%              
  2.102 CREFI/JPMCB 2855 Kaihikapu Street 35,000 Square Feet 100.0% 06/07/19 5,334,000 12/01/18   289,102   289,102   0.0%              
  2.103 CREFI/JPMCB 865 Ahua Street 35,933 Square Feet 100.0% 06/07/19 5,319,000 12/01/18   288,289   288,289   0.0%              
  2.104 CREFI/JPMCB 852 Mapunapuna Street 35,000 Square Feet 100.0% 06/07/19 5,317,000 12/01/18   288,181   288,181   0.0%              
  2.105 CREFI/JPMCB 2906 Kaihikapu Street 35,000 Square Feet 100.0% 06/07/19 5,294,000 12/01/18   286,934   286,934   0.0%              
  2.106 CREFI/JPMCB 2879 Paa Street 31,316 Square Feet 100.0% 06/07/19 5,268,000 12/01/18   285,525   285,525   0.0%              
  2.107 CREFI/JPMCB 702 Ahua Street 34,657 Square Feet 100.0% 06/07/19 5,255,000 12/01/18   284,820   284,820   0.0%              
  2.108 CREFI/JPMCB 2864 Awaawaloa Street 35,247 Square Feet 100.0% 06/07/19 5,224,000 12/01/18   283,140   283,140   0.0%              
  2.109 CREFI/JPMCB 2819 Mokumoa Street - A 35,384 Square Feet 100.0% 06/07/19 5,172,000 12/01/18   280,322   280,322   0.0%              
  2.110 CREFI/JPMCB 2869 Mokumoa Street 34,860 Square Feet 100.0% 06/07/19 5,163,000 12/01/18   279,834   279,834   0.0%              
  2.111 CREFI/JPMCB 2819 Mokumoa Street - B 35,279 Square Feet 100.0% 06/07/19 5,156,000 12/01/18   279,455   279,455   0.0%              
  2.112 CREFI/JPMCB 228 Mohonua Place 36,522 Square Feet 100.0% 06/07/19 5,149,000 12/01/18   279,075   279,075   0.0%              
  2.113 CREFI/JPMCB 2264 Pahounui Drive 33,103 Square Feet 100.0% 06/07/19 5,135,000 12/01/18   278,316   278,316   0.0%              
  2.114 CREFI/JPMCB 808 Ahua Street 56,690 Square Feet 100.0% 06/07/19 5,128,000 12/01/18   277,937   277,937   0.0%              
  2.115 CREFI/JPMCB 2827 Kaihikapu Street 35,000 Square Feet 100.0% 06/07/19 5,127,000 12/01/18   277,883   277,883   0.0%              
  2.116 CREFI/JPMCB 697 Ahua Street 35,000 Square Feet 100.0% 06/07/19 5,123,000 12/01/18   277,666   277,666   0.0%              
  2.117 CREFI/JPMCB 2849 Kaihikapu Street 35,000 Square Feet 100.0% 06/07/19 5,115,000 12/01/18   277,232   277,232   0.0%              
  2.118 CREFI/JPMCB 2831 Awaawaloa Street 35,000 Square Feet 100.0% 06/07/19 5,099,000 12/01/18   276,365   276,365   0.0%              
  2.119 CREFI/JPMCB 2858 Kaihikapu Street 35,000 Square Feet 100.0% 06/07/19 5,095,000 12/01/18   276,148   276,148   0.0%              
  2.120 CREFI/JPMCB 2276 Pahounui Drive 32,841 Square Feet 100.0% 06/07/19 5,095,000 12/01/18   276,148   276,148   0.0%              
  2.121 CREFI/JPMCB 2806 Kaihikapu Street 35,000 Square Feet 100.0% 06/07/19 5,090,000 12/01/18   275,877   275,877   0.0%              
  2.122 CREFI/JPMCB 1052 Ahua Street 30,000 Square Feet 100.0% 06/07/19 5,078,000 12/01/18   275,227   275,227   0.0%              
  2.123 CREFI/JPMCB 2889 Mokumoa Street 34,651 Square Feet 100.0% 06/07/19 5,063,000 12/01/18   274,414   274,414   0.0%              
  2.124 CREFI/JPMCB 685 Ahua Street 35,000 Square Feet 100.0% 06/07/19 5,053,000 12/01/18   273,872   273,872   0.0%              
  2.125 CREFI/JPMCB 2839 Mokumoa Street 35,174 Square Feet 100.0% 06/07/19 5,034,000 12/01/18   272,842   272,842   0.0%              
  2.126 CREFI/JPMCB 94-240 Pupuole Street 43,529 Square Feet 100.0% 06/07/19 5,033,000 12/01/18   272,788   272,788   0.0%              
  2.127 CREFI/JPMCB 2928 Kaihikapu Street - A 35,000 Square Feet 100.0% 06/07/19 5,024,000 12/01/18   272,300   272,300   0.0%              
  2.128 CREFI/JPMCB 719 Ahua Street 35,000 Square Feet 100.0% 06/07/19 5,015,000 12/01/18   271,813   271,813   0.0%              
  2.129 CREFI/JPMCB 2812 Awaawaloa Street 35,000 Square Feet 100.0% 06/07/19 5,014,000 12/01/18   271,758   271,758   0.0%              
  2.130 CREFI/JPMCB 2927 Mokumoa Street 34,546 Square Feet 100.0% 06/07/19 5,013,000 12/01/18   271,704   271,704   0.0%              
  2.131 CREFI/JPMCB 197 Sand Island Access Road 31,178 Square Feet 100.0% 06/07/19 5,008,000 12/01/18   271,433   271,433   0.0%              
  2.132 CREFI/JPMCB 2844 Kaihikapu Street 35,000 Square Feet 100.0% 06/07/19 4,989,000 12/01/18   270,403   270,403   0.0%              
  2.133 CREFI/JPMCB 2879 Mokumoa Street 34,755 Square Feet 100.0% 06/07/19 4,973,000 12/01/18   269,536   269,536   0.0%              
  2.134 CREFI/JPMCB 2135 Auiki Street 33,328 Square Feet 100.0% 06/07/19 4,962,000 12/01/18   268,940   268,940   0.0%              
  2.135 CREFI/JPMCB 855 Ahua Street 35,200 Square Feet 100.0% 06/07/19 4,952,000 12/01/18   268,398   268,398   0.0%              
  2.136 CREFI/JPMCB 2122 Kaliawa Street 33,468 Square Feet 100.0% 06/07/19 4,951,000 12/01/18   268,344   268,344   0.0%              
  2.137 CREFI/JPMCB 2831 Kaihikapu Street 35,000 Square Feet 100.0% 06/07/19 4,946,000 12/01/18   268,073   268,073   0.0%              
  2.138 CREFI/JPMCB 729 Ahua Street 35,000 Square Feet 100.0% 06/07/19 4,942,000 12/01/18   267,856   267,856   0.0%              
  2.139 CREFI/JPMCB 739 Ahua Street 35,000 Square Feet 100.0% 06/07/19 4,942,000 12/01/18   267,856   267,856   0.0%              
  2.140 CREFI/JPMCB 2833 Paa Street #2 30,000 Square Feet 100.0% 06/07/19 4,833,000 12/01/18   261,948   261,948   0.0%              
  2.141 CREFI/JPMCB 2833 Paa Street 30,000 Square Feet 100.0% 06/07/19 4,833,000 12/01/18   261,948   261,948   0.0%              
  2.142 CREFI/JPMCB 2815 Kaihikapu Street 35,000 Square Feet 100.0% 06/07/19 4,728,000 12/01/18   256,257   256,257   0.0%              
  2.143 CREFI/JPMCB 1062 Kikowaena Place 30,959 Square Feet 100.0% 06/07/19 4,722,000 12/01/18   255,932   255,932   0.0%              
  2.144 CREFI/JPMCB 673 Ahua Street 35,000 Square Feet 100.0% 06/07/19 4,689,000 12/01/18   254,143   254,143   0.0%              
  2.145 CREFI/JPMCB 2106 Kaliawa Street 30,709 Square Feet 100.0% 06/07/19 4,673,000 12/01/18   253,276   253,276   0.0%              
  2.146 CREFI/JPMCB 812 Mapunapuna Street 35,000 Square Feet 100.0% 06/07/19 4,667,000 12/01/18   252,951   252,951   0.0%              
  2.147 CREFI/JPMCB 2804 Kilihau Street 34,494 Square Feet 100.0% 06/07/19 4,623,000 12/01/18   250,566   250,566   0.0%              
  2.148 CREFI/JPMCB 525 North King Street 20,934 Square Feet 100.0% 06/07/19 4,621,000 12/01/18   250,458   250,458   0.0%              
  2.149 CREFI/JPMCB 204 Sand Island Access Road 33,078 Square Feet 100.0% 06/07/19 4,611,000 12/01/18   249,916   249,916   0.0%              
  2.150 CREFI/JPMCB 660 Ahua Street 34,657 Square Feet 100.0% 06/07/19 4,610,000 12/01/18   249,862   249,862   0.0%              
  2.151 CREFI/JPMCB 218 Mohonua Place 34,096 Square Feet 100.0% 06/07/19 4,597,000 12/01/18   249,157   249,157   0.0%              
  2.152 CREFI/JPMCB 125 Puuhale Road 31,006 Square Feet 100.0% 06/07/19 4,543,000 12/01/18   246,230   246,230   0.0%              
  2.153 CREFI/JPMCB 645 Ahua Street 35,000 Square Feet 100.0% 06/07/19 4,465,000 12/01/18   242,003   242,003   0.0%              
  2.154 CREFI/JPMCB 675 Mapunapuna Street 30,063 Square Feet 100.0% 06/07/19 4,460,000 12/01/18   241,732   241,732   0.0%              
  2.155 CREFI/JPMCB 659 Ahua Street 35,000 Square Feet 100.0% 06/07/19 4,451,000 12/01/18   241,244   241,244   0.0%              
  2.156 CREFI/JPMCB 1055 Ahua Street 26,531 Square Feet 100.0% 06/07/19 4,338,000 12/01/18   235,119   235,119   0.0%              
  2.157 CREFI/JPMCB 944 Ahua Street 26,596 Square Feet 100.0% 06/07/19 4,297,000 12/01/18   232,897   232,897   0.0%              
  2.158 CREFI/JPMCB 2019 Kahai Street 26,954 Square Feet 100.0% 06/07/19 4,088,000 12/01/18   221,569   221,569   0.0%              
  2.159 CREFI/JPMCB 2001 Kahai Street 26,741 Square Feet 100.0% 06/07/19 3,930,000 12/01/18   213,006   213,006   0.0%              
  2.160 CREFI/JPMCB 106 Puuhale Road 14,223 Square Feet 100.0% 12/13/18 3,900,000 12/05/18   211,380   211,380   0.0%              
  2.161 CREFI/JPMCB 2875 Paa Street 23,154 Square Feet 100.0% 06/07/19 3,832,000 12/01/18   207,694   207,694   0.0%              
  2.162 CREFI/JPMCB 1024 Mapunapuna Street 25,895 Square Feet 100.0% 06/07/19 3,783,000 12/01/18   205,038   205,038   0.0%              
  2.163 CREFI/JPMCB 2760 Kamehameha Highway 28,615 Square Feet 100.0% 06/07/19 3,707,000 12/01/18   200,919   200,919   0.0%              
  2.164 CREFI/JPMCB 2635 Waiwai Loop A 22,500 Square Feet 100.0% 06/07/19 3,629,000 12/01/18   196,691   196,691   0.0%              
  2.165 CREFI/JPMCB 2635 Waiwai Loop B 22,459 Square Feet 100.0% 06/07/19 3,623,000 12/01/18   196,366   196,366   0.0%              
  2.166 CREFI/JPMCB 2836 Awaawaloa Street 26,440 Square Feet 100.0% 06/07/19 3,580,000 12/01/18   194,036   194,036   0.0%              
  2.167 CREFI/JPMCB 609 Ahua Street 24,440 Square Feet 100.0% 12/13/18 3,507,000 12/01/18   190,079   190,079   0.0%              
  2.168 CREFI/JPMCB 905 Ahua Street 21,195 Square Feet 100.0% 06/07/19 3,444,000 12/01/18   186,664   186,664   0.0%              
  2.169 CREFI/JPMCB 2110 Auiki Street 20,436 Square Feet 100.0% 06/07/19 3,404,000 12/01/18   184,496   184,496   0.0%              
  2.170 CREFI/JPMCB 140 Puuhale Road 21,541 Square Feet 100.0% 06/07/19 3,292,000 12/01/18   178,426   178,426   0.0%              
  2.171 CREFI/JPMCB 2139 Kaliawa Street 21,657 Square Feet 100.0% 06/07/19 3,258,000 12/01/18   176,583   176,583   0.0%              
  2.172 CREFI/JPMCB 231 Sand Island Access Road 18,921 Square Feet 100.0% 06/07/19 3,174,000 12/01/18   172,030   172,030   0.0%              
  2.173 CREFI/JPMCB 2140 Kaliawa Street 19,269 Square Feet 100.0% 06/07/19 2,921,000 12/01/18   158,318   158,318   0.0%              
  2.174 CREFI/JPMCB 33 South Vineyard Boulevard 11,570 Square Feet 100.0% 06/07/19 2,865,000 12/01/18   155,283   155,283   0.0%              
  2.175 CREFI/JPMCB 970 Ahua Street 15,037 Square Feet 100.0% 06/07/19 2,675,000 12/01/18   144,985   144,985   0.0%              
  2.176 CREFI/JPMCB 960 Ahua Street 14,476 Square Feet 100.0% 06/07/19 2,502,000 12/01/18   135,608   135,608   0.0%              
  2.177 CREFI/JPMCB 1045 Mapunapuna Street 14,902 Square Feet 100.0% 06/07/19 2,312,000 12/01/18   125,310   125,310   0.0%              
  2.178 CREFI/JPMCB 165 Sand Island Access Road 15,677 Square Feet 100.0% 06/07/19 2,226,000 12/01/18   120,649   120,649   0.0%              
  2.179 CREFI/JPMCB 2839 Kilihau Street 11,680 Square Feet 100.0% 06/07/19 2,146,000 12/01/18   116,313   116,313   0.0%              
  2.180 CREFI/JPMCB 2829 Kilihau Street 11,680 Square Feet 100.0% 06/07/19 2,141,000 12/01/18   116,042   116,042   0.0%              
  2.181 CREFI/JPMCB 2833 Kilihau Street 11,680 Square Feet 100.0% 06/07/19 2,134,000 12/01/18   115,663   115,663   0.0%              
  2.182 CREFI/JPMCB 2821 Kilihau Street 11,680 Square Feet 100.0% 06/07/19 2,055,000 12/01/18   111,381   111,381   0.0%              
  2.183 CREFI/JPMCB 2808 Kam Highway 12,620 Square Feet 100.0% 06/07/19 2,027,000 12/01/18   109,863   109,863   0.0%              
  2.184 CREFI/JPMCB 2815 Kilihau Street 11,680 Square Feet 100.0% 06/07/19 1,887,000 12/01/18   102,275   102,275   0.0%              
  2.185 CREFI/JPMCB 2850 Awaawaloa Street 8,503 Square Feet 100.0% 06/07/19 1,463,000 12/01/18   79,294   79,294   0.0%              
  2.186 CREFI/JPMCB 846 Ala Lilikoi Street B 8,101 Square Feet 100.0% 06/07/19 909,000 12/01/18   49,268   49,268   0.0%              
  3 GACC 59 Maiden Lane 1,017,913 Square Feet 98.1% 12/24/18 480,000,000 04/01/19 41.7% 75,000,000 196 75,000,000 196 6.8% No No 3.99000 0.01435 3.97565 Actual/360 252,838.54
  4 GACC 101 California 1,251,483 Square Feet 92.1% 12/31/18 1,466,000,000 11/13/18 35.9% 50,000,000 421 50,000,000 421 4.5% No No 3.85000 0.01310 3.83690 Actual/360 162,644.68
  5 JPMCB SWVP Portfolio 1,192 Rooms 80.3% 01/31/19 335,600,000 10/16/18 59.6% 50,000,000 167,785 50,000,000 167,785 4.5% No No 4.95800 0.01310 4.94490 Actual/360 209,452.55
  5.01 JPMCB InterContinental 484 Rooms 78.7% 01/31/19 170,000,000 10/12/18   26,575,000   26,575,000   2.4%              
  5.02 JPMCB DoubleTree Sunrise 252 Rooms 87.2% 01/31/19 61,000,000 10/15/18   9,250,000   9,250,000   0.8%              
  5.03 JPMCB DoubleTree Charlotte 207 Rooms 80.5% 01/31/19 50,000,000 10/11/18   7,500,000   7,500,000   0.7%              
  5.04 JPMCB DoubleTree RTP 249 Rooms 76.1% 01/31/19 40,200,000 10/16/18   6,675,000   6,675,000   0.6%              
  6 CREFI Arbor Hotel Portfolio 815 Rooms 79.2% 02/28/19 164,700,000 04/01/20 60.7% 50,000,000 122,699 50,000,000 122,699 4.5% No No 5.06500 0.03185 5.03315 Actual/360 213,972.80
  6.01 CREFI Residence Inn Salt Lake City 189 Rooms 74.4% 02/28/19 41,200,000 04/01/20   11,200,000   11,200,000   1.0%              
  6.02 CREFI Hampton Inn Santa Barbara 101 Rooms 82.8% 02/28/19 33,200,000 04/01/20   10,600,000   10,600,000   1.0%              
  6.03 CREFI Hampton Inn Bloomington 146 Rooms 86.3% 02/28/19 26,300,000 04/01/20   8,350,000   8,350,000   0.8%              
  6.04 CREFI Hampton Inn Norwood 139 Rooms 76.8% 02/28/19 23,900,000 04/01/20   7,950,000   7,950,000   0.7%              

 

A-1-7

 

 

ANNEX A-1

 

                        Original   Current           Net    
           Unit of      Occupancy Appraised Appraisal Current Original Balance Current   Balance % of Initial Crossed Related   Interest   Admin. Mortgage   Monthly Debt
  Loan # Seller(1) Property Name Units(3)  Measure Occupancy %(4) Date Value ($)(5) Date LTV %(5)(22) Balance ($)(6)(7) per Unit ($) Balance ($)(6)(7) per Unit ($) Pool Balance Loan Borrower(8) Rate %(9) Fee %(9) Rate %(9) Accrual Type Service ($)(10)(11)
  6.05 CREFI Springhill Suites Bloomington 113 Rooms 87.0% 02/28/19 21,300,000 04/01/20   6,650,000   6,650,000   0.6%              
  6.06 CREFI Hyatt Place Arlington 127 Rooms 71.1% 02/28/19 18,800,000 04/01/20   5,250,000   5,250,000   0.5%              
  7 CREFI Green Hills Corporate Center 584,386 Square Feet 100.0% 04/30/19 97,000,000 03/15/19 63.4% 50,000,000 105 50,000,000 105 4.5% No No 4.35000 0.01615 4.33385 Actual/360 183,767.36
  8 JPMCB Weston I & II 290,183 Square Feet 83.9% 04/01/19 76,275,000 11/05/18 63.4% 48,350,000 167 48,350,000 167 4.4% No No 5.74230 0.02615 5.71615 Actual/360 234,580.27
  9 GACC Moffett Towers II - Building V 350,633 Square Feet 100.0% 06/06/19 400,000,000 09/01/19 42.5% 42,500,000 485 42,500,000 485 3.9% No No 4.02588 0.01435 4.01153 Actual/360 144,563.66
  10 GACC Newport Corporate Center 998,284 Square Feet 99.3% 03/25/19 476,000,000 03/14/19 34.5% 40,200,000 164 40,200,000 164 3.7% No No 3.54323 0.01310 3.53013 Actual/360 120,346.85
  11 CREFI Western Digital R&D Campus 290,175 Square Feet 100.0% 06/06/19 117,090,000 04/04/19 64.8% 38,000,000 262 38,000,000 262 3.5% No No 4.41000 0.01615 4.39385 Actual/360 141,589.58
  12 CREFI Lakeside Apartments 568 Units 97.4% 12/27/18 101,500,000 12/31/18 69.0% 35,000,000 123,239 35,000,000 123,239 3.2% No No 4.93500 0.04185 4.89315 Actual/360 145,936.63
  13 GACC Central Tower Office 164,848 Square Feet 98.5% 02/20/19 186,300,000 02/26/19 52.6% 34,300,000 594 34,300,000 594 3.1% No No 4.06000 0.01435 4.04565 Actual/360 117,660.12
  14 CREFI Birch Landing Apartments 518 Units 95.9% 03/31/19 57,400,000 03/08/19 57.5% 33,000,000 63,707 33,000,000 63,707 3.0% No No 4.60000 0.02615 4.57385 Actual/360 128,256.94
  15 JPMCB Greenleaf at Howell 227,045 Square Feet 100.0% 02/07/19 66,900,000 02/08/19 69.5% 26,500,000 205 26,500,000 205 2.4% No No 5.10000 0.01615 5.08385 Actual/360 143,881.69
  16 GACC Arctic Glacier Portfolio 539,369 Square Feet 100.0% 06/06/19 38,000,000 02/01/19 64.8% 24,635,000 46 24,635,000 46 2.2% No No 4.66000 0.01615 4.64385 Actual/360 96,994.61
  16.01 GACC Arctic Glacier - Menomonee 41,248 Square Feet 100.0% 06/06/19 4,500,000 02/18/19   3,067,022   3,067,022   0.3%              
  16.02 GACC Arctic Glacier - West St. Paul 33,000 Square Feet 100.0% 06/06/19 4,025,000 02/15/19   2,743,281   2,743,281   0.2%              
  16.03 GACC Arctic Glacier - Mississauga 21,500 Square Feet 100.0% 06/06/19 3,375,000 02/14/19   2,300,266   2,300,266   0.2%              
  16.04 GACC Arctic Glacier - Fairport 110,000 Square Feet 100.0% 06/06/19 3,225,000 02/15/19   2,198,032   2,198,032   0.2%              
  16.05 GACC Arctic Glacier - West Point 56,380 Square Feet 100.0% 06/06/19 2,400,000 02/12/19   1,635,745   1,635,745   0.1%              
  16.06 GACC Arctic Glacier - Twin Oaks 23,763 Square Feet 100.0% 06/06/19 2,300,000 02/08/19   1,567,589   1,567,589   0.1%              
  16.07 GACC Arctic Glacier - Newburgh 25,000 Square Feet 100.0% 06/06/19 2,000,000 02/21/19   1,363,121   1,363,121   0.1%              
  16.08 GACC Arctic Glacier - Winnipeg 31,000 Square Feet 100.0% 06/06/19 1,725,000 02/08/19   1,175,692   1,175,692   0.1%              
  16.09 GACC Arctic Glacier - Port Huron 32,000 Square Feet 100.0% 06/06/19 1,650,000 02/14/19   1,124,575   1,124,575   0.1%              
  16.10 GACC Arctic Glacier - Ypsilanti 17,000 Square Feet 100.0% 06/06/19 1,650,000 02/14/19   1,124,575   1,124,575   0.1%              
  16.11 GACC Arctic Glacier - Chatham 26,900 Square Feet 100.0% 06/06/19 1,425,000 02/15/19   971,224   971,224   0.1%              
  16.12 GACC Arctic Glacier - Omaha 12,000 Square Feet 100.0% 06/06/19 1,275,000 02/14/19   868,989   868,989   0.1%              
  16.13 GACC Arctic Glacier - Rapid City 14,900 Square Feet 100.0% 06/06/19 1,150,000 02/15/19   783,794   783,794   0.1%              
  16.14 GACC Arctic Glacier - Grayling 22,000 Square Feet 100.0% 06/06/19 1,100,000 02/13/19   749,716   749,716   0.1%              
  16.15 GACC Arctic Glacier - Belding 25,000 Square Feet 100.0% 06/06/19 1,100,000 02/13/19   749,716   749,716   0.1%              
  16.16 GACC Arctic Glacier - Marshall 7,000 Square Feet 100.0% 06/06/19 875,000 02/20/19   596,365   596,365   0.1%              
  16.17 GACC Arctic Glacier - Dubuque 10,100 Square Feet 100.0% 06/06/19 725,000 02/12/19   494,131   494,131   0.0%              
  16.18 GACC Arctic Glacier - Lake Ozark 6,953 Square Feet 100.0% 06/06/19 700,000 02/25/19   477,092   477,092   0.0%              
  16.19 GACC Arctic Glacier - Pierre 14,000 Square Feet 100.0% 06/06/19 325,000 02/14/19   221,507   221,507   0.0%              
  16.20 GACC Arctic Glacier - Shelby 4,000 Square Feet 100.0% 06/06/19 320,000 02/14/19   218,099   218,099   0.0%              
  16.21 GACC Arctic Glacier - Storm Lake 5,625 Square Feet 100.0% 06/06/19 300,000 02/12/19   204,468   204,468   0.0%              
  17 JPMCB Hilton Melbourne 238 Rooms 78.5% 02/28/19 37,800,000 04/12/19 64.8% 24,500,000 102,941 24,500,000 102,941 2.2% No No 4.81870 0.01615 4.80255 Actual/360 99,748.21
  18 JPMCB Park Central Plaza I & II 148,217 Square Feet 94.6% 03/18/19 33,300,000 03/21/19 72.1% 24,000,000 162 24,000,000 162 2.2% No No 4.95000 0.01615 4.93385 Actual/360 128,104.80
  19 GACC Infinity Park Apartments 483 Units 100.0% 02/10/19 29,200,000 09/17/18 70.9% 20,700,000 42,857 20,700,000 42,857 1.9% No No 4.75000 0.04490 4.70510 Actual/360 113,494.09
  20 CREFI 57 East 11th Street 61,375 Square Feet 100.0% 06/06/19 92,000,000 02/01/20 59.8% 20,000,000 896 20,000,000 896 1.8% No No 4.83000 0.01435 4.81565 Actual/360 81,618.06
  21 GACC Heartland Dental Medical Office Portfolio 962,501 Square Feet 96.7% Various 325,235,000 Various 55.1% 20,000,000 188 19,856,705 186 1.8% No No 5.70000 0.01435 5.68565 Actual/360 116,080.09
  21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive 84,190 Square Feet 100.0% 10/26/18 16,700,000 08/29/18   954,432   947,594   0.1%              
  21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road 9,727 Square Feet 100.0% 09/13/18 5,050,000 08/30/18   330,216   327,850   0.0%              
  21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road 14,860 Square Feet 86.5% 09/13/18 4,500,000 08/31/18   277,658   275,668   0.0%              
  21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza 18,826 Square Feet 91.2% 09/13/18 3,700,000 08/28/18   270,922   268,981   0.0%              
  21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street 10,300 Square Feet 77.7% 09/13/18 4,530,000 08/27/18   256,533   254,695   0.0%              
  21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive 6,699 Square Feet 100.0% 10/26/18 2,810,000 09/04/18   217,950   216,389   0.0%              
  21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220 8,168 Square Feet 100.0% 09/13/18 3,700,000 08/28/18   214,051   212,517   0.0%              
  21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377 6,000 Square Feet 100.0% 10/26/18 3,110,000 08/27/18   202,984   201,530   0.0%              
  21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway 6,000 Square Feet 100.0% 09/13/18 2,900,000 08/29/18   200,494   199,058   0.0%              
  21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard 8,200 Square Feet 100.0% 09/13/18 2,750,000 08/28/18   185,989   184,656   0.0%              
  21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive 42,962 Square Feet 100.0% 10/26/18 3,120,000 08/29/18   183,159   181,847   0.0%              
  21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue 5,500 Square Feet 100.0% 10/26/18 2,950,000 08/28/18   178,451   177,172   0.0%              
  21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway 6,810 Square Feet 100.0% 09/13/18 2,750,000 08/31/18   172,893   171,654   0.0%              
  21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street 10,000 Square Feet 100.0% 10/26/18 2,660,000 09/04/18   170,011   168,793   0.0%              
  21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street 6,520 Square Feet 100.0% 09/13/18 2,530,000 08/30/18   169,951   168,734   0.0%              
  21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway 4,150 Square Feet 100.0% 10/26/18 2,770,000 08/29/18   168,516   167,309   0.0%              
  21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard 10,014 Square Feet 100.0% 09/13/18 2,640,000 07/31/18   167,577   166,376   0.0%              
  21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road 6,738 Square Feet 100.0% 09/13/18 2,600,000 08/28/18   166,058   164,868   0.0%              
  21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place 4,878 Square Feet 100.0% 10/26/18 2,620,000 08/30/18   165,946   164,757   0.0%              
  21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue 4,100 Square Feet 100.0% 10/26/18 2,840,000 09/05/18   164,892   163,711   0.0%              
  21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road 4,414 Square Feet 100.0% 09/13/18 2,600,000 08/30/18   163,426   162,255   0.0%              
  21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road 5,500 Square Feet 100.0% 10/26/18 2,470,000 08/28/18   158,650   157,514   0.0%              
  21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road 11,850 Square Feet 100.0% 09/13/18 2,600,000 08/31/18   156,798   155,674   0.0%              
  21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive 6,880 Square Feet 81.1% 09/13/18 2,170,000 08/28/18   154,606   153,498   0.0%              
  21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard 6,160 Square Feet 100.0% 09/13/18 2,630,000 08/28/18   154,460   153,353   0.0%              
  21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street 6,464 Square Feet 100.0% 09/13/18 2,570,000 08/28/18   153,439   152,340   0.0%              
  21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway 5,625 Square Feet 57.0% 09/13/18 2,000,000 08/30/18   150,577   149,498   0.0%              
  21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway 3,883 Square Feet 100.0% 10/26/18 2,100,000 09/04/18   149,904   148,830   0.0%              
  21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway 4,955 Square Feet 100.0% 09/13/18 2,450,000 08/29/18   148,769   147,703   0.0%              
  21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707 4,386 Square Feet 100.0% 10/26/18 2,700,000 08/30/18   148,080   147,019   0.0%              
  21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road 5,453 Square Feet 100.0% 09/13/18 2,600,000 09/05/18   146,659   145,608   0.0%              
  21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive 9,943 Square Feet 100.0% 09/13/18 2,500,000 08/28/18   146,602   145,551   0.0%              
  21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard 5,275 Square Feet 100.0% 09/13/18 2,500,000 08/30/18   146,495   145,446   0.0%              
  21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way 4,108 Square Feet 100.0% 10/26/18 2,210,000 08/28/18   146,388   145,339   0.0%              
  21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive 3,803 Square Feet 100.0% 10/26/18 2,130,000 08/28/18   144,783   143,746   0.0%              
  21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard 4,194 Square Feet 100.0% 10/26/18 2,400,000 08/30/18   144,233   143,199   0.0%              
  21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane 4,079 Square Feet 100.0% 10/26/18 2,500,000 08/28/18   143,173   142,148   0.0%              
  21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road 5,114 Square Feet 100.0% 09/13/18 2,420,000 09/04/18   142,012   140,995   0.0%              
  21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road 8,200 Square Feet 100.0% 09/13/18 2,500,000 08/28/18   141,991   140,974   0.0%              
  21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South 4,000 Square Feet 100.0% 10/26/18 2,300,000 08/28/18   141,969   140,952   0.0%              
  21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane 5,028 Square Feet 100.0% 10/26/18 2,390,000 08/27/18   141,175   140,163   0.0%              
  21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway 5,517 Square Feet 100.0% 09/13/18 2,510,000 08/27/18   140,505   139,499   0.0%              
  21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road 7,107 Square Feet 100.0% 09/13/18 2,120,000 08/30/18   140,002   138,999   0.0%              
  21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road 4,000 Square Feet 100.0% 10/26/18 2,170,000 08/27/18   139,432   138,433   0.0%              
  21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive 5,871 Square Feet 100.0% 09/13/18 2,400,000 08/28/18   139,296   138,298   0.0%              
  21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47 3,569 Square Feet 100.0% 10/26/18 2,370,000 08/29/18   137,578   136,592   0.0%              
  21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road 5,661 Square Feet 100.0% 10/26/18 2,000,000 09/04/18   136,766   135,786   0.0%              
  21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road 8,164 Square Feet 68.6% 09/13/18 2,010,000 09/06/18   136,689   135,710   0.0%              
  21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane 8,400 Square Feet 75.0% 09/13/18 2,270,000 08/28/18   135,678   134,705   0.0%              
  21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50 5,129 Square Feet 100.0% 09/13/18 2,700,000 07/31/18   133,801   132,842   0.0%              
  21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square 4,000 Square Feet 100.0% 10/26/18 2,170,000 09/04/18   133,571   132,614   0.0%              
  21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street 5,300 Square Feet 100.0% 10/26/18 2,150,000 08/24/18   133,547   132,590   0.0%              
  21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road 5,050 Square Feet 100.0% 09/13/18 2,100,000 08/30/18   133,440   132,484   0.0%              
  21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road 7,690 Square Feet 100.0% 09/13/18 2,080,000 08/28/18   133,280   132,325   0.0%              
  21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center 6,790 Square Feet 58.8% 09/13/18 1,700,000 09/01/18   131,856   130,911   0.0%              
  21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue 4,371 Square Feet 100.0% 10/26/18 2,150,000 08/28/18   130,715   129,778   0.0%              
  21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue 4,000 Square Feet 100.0% 10/26/18 2,340,000 08/28/18   130,421   129,487   0.0%              
  21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard 4,929 Square Feet 100.0% 09/13/18 2,200,000 08/28/18   129,707   128,778   0.0%              
  21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard 4,000 Square Feet 100.0% 10/26/18 2,130,000 09/04/18   129,603   128,675   0.0%              
  21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue 6,225 Square Feet 100.0% 09/13/18 1,980,000 08/31/18   128,586   127,665   0.0%              
  21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119 4,000 Square Feet 100.0% 10/26/18 2,120,000 08/28/18   128,291   127,372   0.0%              
  21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road 7,305 Square Feet 100.0% 10/26/18 1,790,000 08/29/18   128,288   127,369   0.0%              

 

A-1-8

 

 

ANNEX A-1

 

                        Original   Current           Net    
           Unit of      Occupancy Appraised Appraisal Current Original Balance Current   Balance % of Initial Crossed Related   Interest   Admin. Mortgage   Monthly Debt
  Loan # Seller(1) Property Name Units(3)  Measure Occupancy %(4) Date Value ($)(5) Date LTV %(5)(22) Balance ($)(6)(7) per Unit ($) Balance ($)(6)(7) per Unit ($) Pool Balance Loan Borrower(8) Rate %(9) Fee %(9) Rate %(9) Accrual Type Service ($)(10)(11)
  21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road 10,000 Square Feet 100.0% 09/13/18 2,500,000 08/31/18   128,216   127,297   0.0%              
  21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road 5,756 Square Feet 100.0% 09/13/18 1,920,000 08/21/18   126,510   125,603   0.0%              
  21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North 5,642 Square Feet 70.9% 09/13/18 1,870,000 08/28/18   126,269   125,365   0.0%              
  21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road 4,063 Square Feet 100.0% 10/26/18 2,450,000 08/30/18   125,736   124,835   0.0%              
  21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road 4,000 Square Feet 100.0% 10/26/18 2,020,000 08/29/18   125,420   124,522   0.0%              
  21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44 6,644 Square Feet 100.0% 09/13/18 2,370,000 08/27/18   125,303   124,405   0.0%              
  21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard 4,769 Square Feet 100.0% 09/13/18 2,050,000 08/28/18   124,941   124,046   0.0%              
  21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway 4,000 Square Feet 100.0% 10/26/18 2,420,000 08/29/18   124,642   123,749   0.0%              
  21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza 4,798 Square Feet 100.0% 09/13/18 2,140,000 09/10/18   124,296   123,405   0.0%              
  21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard 3,215 Square Feet 100.0% 10/26/18 2,000,000 09/05/18   123,781   122,894   0.0%              
  21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West 5,989 Square Feet 53.6% 09/13/18 2,120,000 08/28/18   123,109   122,227   0.0%              
  21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street 3,569 Square Feet 100.0% 10/26/18 2,280,000 08/27/18   122,935   122,054   0.0%              
  21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 4,227 Square Feet 100.0% 10/26/18 2,100,000 07/31/18   122,710   121,831   0.0%              
  21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive 4,195 Square Feet 100.0% 10/26/18 2,250,000 09/04/18   121,711   120,839   0.0%              
  21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South 4,000 Square Feet 100.0% 10/26/18 2,300,000 08/28/18   120,876   120,010   0.0%              
  21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 4,135 Square Feet 100.0% 09/13/18 2,070,000 09/07/18   119,347   118,492   0.0%              
  21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard 4,108 Square Feet 100.0% 10/26/18 2,030,000 08/29/18   119,106   118,252   0.0%              
  21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive 5,493 Square Feet 100.0% 09/13/18 1,790,000 08/30/18   118,189   117,343   0.0%              
  21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street 5,000 Square Feet 100.0% 09/13/18 1,920,000 08/28/18   117,881   117,037   0.0%              
  21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road 3,830 Square Feet 100.0% 10/26/18 1,970,000 08/30/18   117,783   116,939   0.0%              
  21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway 4,100 Square Feet 100.0% 10/26/18 1,940,000 08/28/18   117,752   116,908   0.0%              
  21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place 6,590 Square Feet 100.0% 09/13/18 2,400,000 08/28/18   117,612   116,770   0.0%              
  21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle 3,300 Square Feet 100.0% 10/26/18 1,800,000 08/28/18   117,561   116,719   0.0%              
  21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North 4,100 Square Feet 100.0% 10/26/18 1,750,000 08/30/18   116,921   116,083   0.0%              
  21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road 6,030 Square Feet 100.0% 09/13/18 1,950,000 08/27/18   116,339   115,506   0.0%              
  21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive 6,240 Square Feet 65.1% 09/13/18 1,630,000 09/04/18   114,937   114,114   0.0%              
  21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard 5,000 Square Feet 100.0% 09/13/18 2,030,000 08/29/18   114,828   114,005   0.0%              
  21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road 4,465 Square Feet 100.0% 10/26/18 2,030,000 08/28/18   113,972   113,156   0.0%              
  21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway 4,079 Square Feet 100.0% 10/26/18 2,800,000 08/31/18   113,785   112,970   0.0%              
  21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70 4,275 Square Feet 100.0% 10/26/18 1,800,000 08/28/18   113,756   112,941   0.0%              
  21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street 7,472 Square Feet 100.0% 10/26/18 1,840,000 08/27/18   111,209   110,412   0.0%              
  21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road 4,829 Square Feet 100.0% 10/26/18 1,675,000 08/27/18   110,550   109,758   0.0%              
  21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road 5,090 Square Feet 100.0% 10/26/18 1,780,000 08/28/18   109,576   108,791   0.0%              
  21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard 3,849 Square Feet 100.0% 10/26/18 1,410,000 08/30/18   109,363   108,579   0.0%              
  21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road 5,857 Square Feet 100.0% 10/26/18 1,550,000 08/28/18   107,764   106,992   0.0%              
  21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway 3,840 Square Feet 100.0% 10/26/18 1,490,000 09/04/18   105,755   104,997   0.0%              
  21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive 4,213 Square Feet 100.0% 10/26/18 1,320,000 08/30/18   102,382   101,649   0.0%              
  21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard 2,815 Square Feet 100.0% 10/26/18 1,700,000 08/27/18   100,236   99,518   0.0%              
  21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East 4,596 Square Feet 100.0% 09/13/18 1,400,000 09/05/18   99,714   99,000   0.0%              
  21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road 3,769 Square Feet 100.0% 10/26/18 1,700,000 09/05/18   99,525   98,812   0.0%              
  21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road 3,948 Square Feet 100.0% 10/26/18 1,450,000 08/31/18   99,353   98,641   0.0%              
  21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive 3,820 Square Feet 100.0% 10/26/18 1,420,000 08/30/18   99,273   98,562   0.0%              
  21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place 3,770 Square Feet 100.0% 10/26/18 1,620,000 08/29/18   99,237   98,526   0.0%              
  21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road 5,880 Square Feet 100.0% 10/26/18 1,530,000 08/28/18   98,562   97,856   0.0%              
  21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way 4,700 Square Feet 100.0% 10/26/18 1,500,000 08/27/18   97,127   96,431   0.0%              
  21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard 3,920 Square Feet 100.0% 09/13/18 1,490,000 08/27/18   96,397   95,706   0.0%              
  21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard 5,257 Square Feet 100.0% 09/13/18 1,345,000 08/31/18   95,413   94,729   0.0%              
  21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road 4,900 Square Feet 100.0% 10/26/18 1,480,000 09/04/18   95,378   94,695   0.0%              
  21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court 3,269 Square Feet 100.0% 10/26/18 1,480,000 09/10/18   93,746   93,075   0.0%              
  21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South 4,952 Square Feet 100.0% 10/26/18 1,500,000 08/28/18   92,658   91,994   0.0%              
  21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue 4,207 Square Feet 100.0% 09/13/18 1,400,000 08/30/18   90,226   89,580   0.0%              
  21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue 4,690 Square Feet 69.3% 09/13/18 1,260,000 08/29/18   89,988   89,343   0.0%              
  21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue 5,000 Square Feet 100.0% 10/26/18 1,420,000 08/28/18   88,133   87,502   0.0%              
  21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane 5,231 Square Feet 65.7% 09/13/18 1,490,000 08/28/18   86,753   86,132   0.0%              
  21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue 6,600 Square Feet 100.0% 09/13/18 1,230,000 08/28/18   84,955   84,346   0.0%              
  21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail 3,675 Square Feet 100.0% 10/26/18 1,120,000 08/30/18   84,115   83,513   0.0%              
  21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street 3,419 Square Feet 100.0% 10/26/18 1,260,000 08/31/18   83,296   82,700   0.0%              
  21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway 3,500 Square Feet 100.0% 10/26/18 1,270,000 08/27/18   82,156   81,568   0.0%              
  21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue 4,535 Square Feet 100.0% 10/26/18 1,040,000 08/28/18   80,665   80,087   0.0%              
  21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place 3,800 Square Feet 100.0% 10/26/18 1,380,000 08/28/18   80,466   79,890   0.0%              
  21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road 4,000 Square Feet 100.0% 09/13/18 1,200,000 09/01/18   79,121   78,554   0.0%              
  21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street 3,286 Square Feet 100.0% 10/26/18 1,370,000 08/28/18   77,789   77,232   0.0%              
  21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road 4,375 Square Feet 100.0% 10/26/18 1,310,000 08/30/18   77,784   77,227   0.0%              
  21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street 3,920 Square Feet 100.0% 09/13/18 1,230,000 08/28/18   76,994   76,442   0.0%              
  21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street 4,875 Square Feet 100.0% 09/13/18 990,000 08/28/18   76,787   76,237   0.0%              
  21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street 4,600 Square Feet 100.0% 09/13/18 1,090,000 08/28/18   76,740   76,190   0.0%              
  21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road 3,697 Square Feet 100.0% 10/26/18 1,350,000 08/23/18   76,553   76,004   0.0%              
  21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64 3,818 Square Feet 100.0% 10/26/18 1,200,000 08/28/18   75,868   75,325   0.0%              
  21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009 3,404 Square Feet 100.0% 10/26/18 1,290,000 09/04/18   75,848   75,305   0.0%              
  21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road 4,297 Square Feet 100.0% 10/26/18 1,150,000 08/27/18   75,001   74,463   0.0%              
  21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road 4,250 Square Feet 100.0% 10/26/18 1,100,000 08/23/18   74,828   74,292   0.0%              
  21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South 4,700 Square Feet 100.0% 10/26/18 1,190,000 08/28/18   74,389   73,856   0.0%              
  21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 3,600 Square Feet 100.0% 10/26/18 1,220,000 08/27/18   71,864   71,349   0.0%              
  21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway 2,500 Square Feet 100.0% 10/26/18 1,040,000 08/27/18   69,316   68,820   0.0%              
  21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard 3,290 Square Feet 100.0% 10/26/18 1,050,000 08/28/18   69,119   68,624   0.0%              
  21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court 2,556 Square Feet 100.0% 10/26/18 1,180,000 08/28/18   69,117   68,622   0.0%              
  21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17 4,080 Square Feet 100.0% 09/13/18 1,170,000 08/30/18   68,781   68,288   0.0%              
  21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive 3,994 Square Feet 100.0% 10/26/18 1,010,000 08/29/18   66,950   66,470   0.0%              
  21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East 2,700 Square Feet 100.0% 10/26/18 920,000 08/30/18   66,732   66,254   0.0%              
  21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street 3,984 Square Feet 67.4% 09/13/18 1,130,000 09/06/18   66,168   65,694   0.0%              
  21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue 3,403 Square Feet 100.0% 10/26/18 1,050,000 09/01/18   64,664   64,200   0.0%              
  21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive 6,025 Square Feet 100.0% 09/13/18 930,000 09/04/18   61,479   61,039   0.0%              
  21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive 3,847 Square Feet 100.0% 10/26/18 800,000 09/05/18   61,084   60,646   0.0%              
  21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road 3,655 Square Feet 100.0% 10/26/18 1,090,000 09/01/18   60,981   60,544   0.0%              
  21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive 4,792 Square Feet 100.0% 10/26/18 910,000 08/31/18   58,823   58,402   0.0%              
  21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast 4,803 Square Feet 70.7% 09/13/18 1,590,000 09/05/18   56,571   56,165   0.0%              
  21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue 2,600 Square Feet 100.0% 10/26/18 940,000 09/06/18   55,763   55,363   0.0%              
  21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North 4,788 Square Feet 100.0% 10/26/18 1,030,000 08/28/18   55,223   54,828   0.0%              
  21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street 3,600 Square Feet 100.0% 10/26/18 950,000 09/04/18   54,850   54,457   0.0%              
  21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway 2,395 Square Feet 100.0% 10/26/18 690,000 08/29/18   53,518   53,135   0.0%              
  21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road 3,198 Square Feet 100.0% 10/26/18 810,000 08/29/18   52,288   51,913   0.0%              
  21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street 6,390 Square Feet 100.0% 10/26/18 750,000 09/04/18   52,281   51,907   0.0%              
  21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court 2,918 Square Feet 100.0% 10/26/18 820,000 08/27/18   49,105   48,753   0.0%              
  21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane 3,100 Square Feet 100.0% 10/26/18 775,000 08/27/18   48,956   48,605   0.0%              
  21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza 2,500 Square Feet 100.0% 10/26/18 650,000 08/23/18   43,699   43,386   0.0%              
  21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive 3,365 Square Feet 100.0% 10/26/18 710,000 09/04/18   43,450   43,139   0.0%              
  21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road 3,386 Square Feet 100.0% 10/26/18 690,000 08/29/18   43,366   43,055   0.0%              
  21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue 4,500 Square Feet 100.0% 10/26/18 700,000 08/28/18   42,831   42,524   0.0%              
  21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle 2,400 Square Feet 100.0% 10/26/18 730,000 08/28/18   42,778   42,471   0.0%              
  21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street 4,570 Square Feet 76.6% 09/13/18 675,000 08/31/18   40,960   40,666   0.0%              

 

A-1-9

 

 

ANNEX A-1

 

                        Original   Current           Net    
           Unit of      Occupancy Appraised Appraisal Current Original Balance Current   Balance % of Initial Crossed Related   Interest   Admin. Mortgage   Monthly Debt
  Loan # Seller(1) Property Name Units(3)  Measure Occupancy %(4) Date Value ($)(5) Date LTV %(5)(22) Balance ($)(6)(7) per Unit ($) Balance ($)(6)(7) per Unit ($) Pool Balance Loan Borrower(8) Rate %(9) Fee %(9) Rate %(9) Accrual Type Service ($)(10)(11)
  21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road 1,936 Square Feet 100.0% 10/26/18 680,000 08/28/18   40,396   40,106   0.0%              
  21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 3,312 Square Feet 100.0% 10/26/18 1,800,000 08/31/18   38,064   37,792   0.0%              
  21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court 3,270 Square Feet 65.1% 09/13/18 490,000 09/06/18   38,006   37,733   0.0%              
  21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street 2,726 Square Feet 100.0% 10/26/18 575,000 08/27/18   37,917   37,645   0.0%              
  21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 2,900 Square Feet 100.0% 10/26/18 620,000 08/24/18   37,753   37,482   0.0%              
  21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 1,892 Square Feet 100.0% 10/26/18 550,000 08/28/18   30,664   30,444   0.0%              
  21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 2,255 Square Feet 100.0% 10/26/18 360,000 08/28/18   24,660   24,484   0.0%              
  22 GACC Stonebrook Apartments Phase II 98 Units 100.0% 03/01/19 27,940,000 01/28/19 66.9% 18,700,000 190,816 18,700,000 190,816 1.7% No No 5.02000 0.01615 5.00385 Actual/360 100,614.34
  23 GACC Hawk View Industrial Park 133,300 Square Feet 100.0% 04/16/19 28,850,000 03/07/19 60.0% 17,300,000 130 17,300,000 130 1.6% No No 4.92000 0.01615 4.90385 Actual/360 92,026.14
  24 CREFI Magnolia Hotel St. Louis 182 Rooms 67.9% 02/28/19 26,000,000 02/21/19 63.4% 16,500,000 90,659 16,481,503 90,558 1.5% No No 4.77000 0.01615 4.75385 Actual/360 86,270.83
  25 CREFI Augusta Self Storage Portfolio 206,367 Square Feet 88.6% 02/28/19 22,200,000 02/25/19 69.1% 15,350,000 74 15,350,000 74 1.4% No No 4.60000 0.01615 4.58385 Actual/360 78,690.91
  25.01 CREFI Hollywood Storage - Evans 124,139 Square Feet 91.8% 02/28/19 13,354,295 02/25/19   9,233,713   9,233,713   0.8%              
  25.02 CREFI Hollywood Storage - Augusta 55,088 Square Feet 82.1% 02/28/19 5,926,110 02/25/19   4,097,558   4,097,558   0.4%              
  25.03 CREFI Hollywood Storage - Martinez 27,140 Square Feet 87.4% 02/28/19 2,919,595 02/25/19   2,018,729   2,018,729   0.2%              
  26 GACC Clinton West 70 Units 94.3% 04/08/19 20,350,000 02/12/19 75.0% 15,262,500 218,036 15,262,500 218,036 1.4% No No 4.99000 0.04490 4.94510 Actual/360 81,839.15
  27 CREFI Residence Inn - Lynchburg 116 Rooms 70.8% 03/31/19 21,000,000 03/18/19 65.6% 14,000,000 120,690 13,984,269 120,554 1.3% No No 4.76000 0.01615 4.74385 Actual/360 73,115.04
  28 GACC IRG Moraine Industrial 679,202 Square Feet 99.9% 04/16/19 18,190,000 02/04/19 74.9% 13,642,500 20 13,627,171 20 1.2% No No 4.76000 0.04490 4.71510 Actual/360 71,247.99
  29 GACC One Parkway North 257,803 Square Feet 92.0% 03/31/19 16,900,000 03/05/19 74.9% 12,675,000 49 12,653,384 49 1.2% No No 4.42500 0.01615 4.40885 Actual/360 69,913.28
  30 GACC Pine Terrace Apartments 403 Units 93.5% 01/31/19 18,000,000 02/07/19 66.5% 12,000,000 29,777 11,973,940 29,712 1.1% No No 5.21000 0.01615 5.19385 Actual/360 65,967.46
  31 GACC Orchard Park Apartments 108 Units 95.4% 04/30/19 18,700,000 03/19/19 58.8% 11,000,000 101,852 11,000,000 101,852 1.0% No No 5.09000 0.01615 5.07385 Actual/360 47,306.37
  32 GACC Rockridge Plaza 86,535 Square Feet 94.5% 03/01/19 14,800,000 03/01/19 70.9% 10,500,000 121 10,500,000 121 1.0% No No 4.90000 0.01615 4.88385 Actual/360 55,726.31
  33 CREFI Giant Hershey PA 55,000 Square Feet 100.0% 06/06/19 18,900,000 04/01/19 55.0% 10,400,000 189 10,400,000 189 0.9% No No 4.25000 0.01615 4.23385 Actual/360 37,344.91
  34 CREFI 2211 West Camelback Road 59,400 Square Feet 100.0% 01/31/19 13,900,000 02/13/19 64.7% 9,000,000 152 9,000,000 152 0.8% No No 4.75000 0.01615 4.73385 Actual/360 46,948.26
  35 GACC Pell City Portfolio 166 Rooms 69.6% 02/28/19 15,000,000 02/01/19 57.3% 8,600,000 51,807 8,600,000 51,807 0.8% No No 4.57000 0.01615 4.55385 Actual/360 33,206.55
  35.01 GACC Holiday Inn-Pell City 91 Rooms 62.8% 02/28/19 7,800,000 02/01/19   4,472,000   4,472,000   0.4%              
  35.02 GACC Hampton Inn-Pell City 75 Rooms 77.8% 02/28/19 7,200,000 02/01/19   4,128,000   4,128,000   0.4%              
  36 GACC 364 Bush 11,182 Square Feet 100.0% 03/01/19 13,400,000 11/01/18 58.5% 7,845,000 702 7,845,000 702 0.7% No No 5.24000 0.01615 5.22385 Actual/360 34,732.28
  37 GACC 1731 15th Street 50 Units 98.0% 04/17/19 12,000,000 02/25/19 60.8% 7,300,000 146,000 7,300,000 146,000 0.7% No No 5.10000 0.01615 5.08385 Actual/360 31,455.90
  38 GACC Sunridge Apartments 565 Units 89.0% 04/03/19 8,200,000 02/22/19 64.6% 5,300,000 9,381 5,294,552 9,371 0.5% No No 5.14000 0.04490 5.09510 Actual/360 28,906.74
  39 GACC Alamo Drafthouse Cinema - Lubbock 33,167 Square Feet 100.0% 06/06/19 9,500,000 01/24/19 52.6% 5,000,000 151 5,000,000 151 0.5% No No 4.55000 0.01615 4.53385 Actual/360 19,221.64
  40 CREFI Piney Green Food Lion 63,650 Square Feet 91.2% 03/27/19 6,800,000 02/05/19 62.4% 4,250,000 67 4,239,852 67 0.4% No No 4.70000 0.01615 4.68385 Actual/360 27,348.58

 

A-1-10

 

 

ANNEX A-1

 

        Annual Debt   First   Partial IO Partial IO Loan Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD
  Loan # Seller(1) Property Name Service ($)(11) Note Date(12) Payment Date Last IO Payment First P&I Payment Term  Amort I/O Period Seasoning Due Date  (Late Payment)(13)  (Default) Maturity Date(14) ARD Loan(14) Mat Date(14) Balance ($)(6)
  1 GACC 3 Columbus Circle 3,968,361.12 03/12/19 04/11/19     117 0 120 3 11 0 0 03/11/29 No 03/11/29 100,000,000
  2 CREFI/JPMCB ILPT Hawaii Portfolio 3,408,491.64 01/29/19 03/07/19     116 0 120 4 7 0 0 02/07/29 No 02/07/29 78,000,000
  2.001 CREFI/JPMCB 2810 Pukoloa Street                               3,758,709
  2.002 CREFI/JPMCB 1360 Pali Highway                               2,275,474
  2.003 CREFI/JPMCB 1001 Ahua Street                               2,027,347
  2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                               1,981,657
  2.005 CREFI/JPMCB 2850 Paa Street                               1,888,270
  2.006 CREFI/JPMCB 949 Mapunapuna Street                               1,877,701
  2.007 CREFI/JPMCB 2828 Paa Street                               1,463,343
  2.008 CREFI/JPMCB 80 Sand Island Access Road                               1,255,161
  2.009 CREFI/JPMCB 1030 Mapunapuna Street                               1,045,191
  2.010 CREFI/JPMCB 150 Puuhale Road                               1,013,809
  2.011 CREFI/JPMCB 2344 Pahounui Drive                               1,013,701
  2.012 CREFI/JPMCB 120 Sand Island Access Road                               975,598
  2.013 CREFI/JPMCB 1122 Mapunapuna Street                               951,046
  2.014 CREFI/JPMCB 2915 Kaihikapu Street                               864,597
  2.015 CREFI/JPMCB 819 Ahua Street                               839,882
  2.016 CREFI/JPMCB 2144 Auiki Street                               812,999
  2.017 CREFI/JPMCB 1027 Kikowaena Place                               791,156
  2.018 CREFI/JPMCB 1931 Kahai Street                               745,520
  2.019 CREFI/JPMCB 148 Mokauea Street                               641,727
  2.020 CREFI/JPMCB 2886 Paa Street                               608,990
  2.021 CREFI/JPMCB 2838 Kilihau Street                               592,459
  2.022 CREFI/JPMCB 803 Ahua Street                               588,665
  2.023 CREFI/JPMCB 220 Puuhale Road                               575,440
  2.024 CREFI/JPMCB 930 Mapunapuna Street                               565,793
  2.025 CREFI/JPMCB 2103 Kaliawa Street                               564,221
  2.026 CREFI/JPMCB 2969 Mapunapuna Place                               561,945
  2.027 CREFI/JPMCB 158 Sand Island Access Road                               557,446
  2.028 CREFI/JPMCB 1926 Auiki Street                               555,549
  2.029 CREFI/JPMCB 113 Puuhale Road                               539,885
  2.030 CREFI/JPMCB 2250 Pahounui Drive                               532,026
  2.031 CREFI/JPMCB 733 Mapunapuna Street                               527,961
  2.032 CREFI/JPMCB 761 Ahua Street                               526,064
  2.033 CREFI/JPMCB 918 Ahua Street                               513,490
  2.034 CREFI/JPMCB 180 Sand Island Access Road                               506,932
  2.035 CREFI/JPMCB 2829 Awaawaloa Street                               505,685
  2.036 CREFI/JPMCB 120 Mokauea Street                               501,349
  2.037 CREFI/JPMCB 2861 Mokumoa Street                               496,959
  2.038 CREFI/JPMCB 2826 Kaihikapu Street                               493,382
  2.039 CREFI/JPMCB 179 Sand Island Access Road                               490,238
  2.040 CREFI/JPMCB 855 Mapunapuna Street                               480,482
  2.041 CREFI/JPMCB 2308 Pahounui Drive                               461,729
  2.042 CREFI/JPMCB 619 Mapunapuna Street                               449,155
  2.043 CREFI/JPMCB 2846-A Awaawaloa Street                               447,962
  2.044 CREFI/JPMCB 238 Sand Island Access Road                               445,523
  2.045 CREFI/JPMCB 704 Mapunapuna Street                               443,680
  2.046 CREFI/JPMCB 120B Mokauea Street                               433,599
  2.047 CREFI/JPMCB 1150 Kikowaena Street                               427,529
  2.048 CREFI/JPMCB 2127 Auiki Street                               423,789
  2.049 CREFI/JPMCB 2810 Paa Street                               418,911
  2.050 CREFI/JPMCB 2841 Pukoloa Street                               401,892
  2.051 CREFI/JPMCB 1000 Mapunapuna Street                               400,754
  2.052 CREFI/JPMCB 2829 Pukoloa Street                               399,182
  2.053 CREFI/JPMCB 889 Ahua Street                               398,911
  2.054 CREFI/JPMCB 2819 Pukoloa Street                               397,339
  2.055 CREFI/JPMCB 1038 Kikowaena Place                               369,643
  2.056 CREFI/JPMCB 2965 Mokumoa Street                               369,264
  2.057 CREFI/JPMCB 850 Ahua Street                               358,749
  2.058 CREFI/JPMCB 1330 Pali Highway                               355,118
  2.059 CREFI/JPMCB 2865 Pukoloa Street                               354,413
  2.060 CREFI/JPMCB 2855 Pukoloa Street                               354,413
  2.061 CREFI/JPMCB 789 Mapunapuna Street                               351,866
  2.062 CREFI/JPMCB 2960 Mokumoa Street                               349,481
  2.063 CREFI/JPMCB 231B Sand Island Access Road                               346,229
  2.064 CREFI/JPMCB 2020 Auiki Street                               343,411
  2.065 CREFI/JPMCB 2857 Awaawaloa Street                               341,297
  2.066 CREFI/JPMCB 1050 Kikowaena Place                               336,907
  2.067 CREFI/JPMCB 2850 Mokumoa Street                               336,636
  2.068 CREFI/JPMCB 2840 Mokumoa Street                               336,310
  2.069 CREFI/JPMCB 2830 Mokumoa Street                               335,768
  2.070 CREFI/JPMCB 960 Mapunapuna Street                               335,064
  2.071 CREFI/JPMCB 125B Puuhale Road                               332,625
  2.072 CREFI/JPMCB 2809 Kaihikapu Street                               329,427
  2.073 CREFI/JPMCB 212 Mohonua Place                               328,126
  2.074 CREFI/JPMCB 692 Mapunapuna Street                               321,622
  2.075 CREFI/JPMCB 1024 Kikowaena Place                               317,937
  2.076 CREFI/JPMCB 669 Ahua Street                               314,251
  2.077 CREFI/JPMCB 215 Puuhale Road                               313,546
  2.078 CREFI/JPMCB 142 Mokauea Street                               308,939
  2.079 CREFI/JPMCB 2847 Awaawaloa Street                               306,121
  2.080 CREFI/JPMCB 2816 Awaawaloa Street                               304,549
  2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                               304,332
  2.082 CREFI/JPMCB 2864 Mokumoa Street                               304,061
  2.083 CREFI/JPMCB 770 Mapunapuna Street                               303,736
  2.084 CREFI/JPMCB 151 Puuhale Road                               301,785
  2.085 CREFI/JPMCB 207 Puuhale Road                               301,731
  2.086 CREFI/JPMCB 2970 Mokumoa Street                               301,189
  2.087 CREFI/JPMCB 2868 Kaihikapu Street                               299,346
  2.088 CREFI/JPMCB 2908 Kaihikapu Street                               297,341
  2.089 CREFI/JPMCB 2814 Kilihau Street                               296,907
  2.090 CREFI/JPMCB 759 Puuloa Road                               295,281
  2.091 CREFI/JPMCB 659 Puuloa Road                               295,227
  2.092 CREFI/JPMCB 667 Puuloa Road                               295,227
  2.093 CREFI/JPMCB 679 Puuloa Road                               295,227
  2.094 CREFI/JPMCB 689 Puuloa Road                               295,227
  2.095 CREFI/JPMCB 950 Mapunapuna Street                               294,793
  2.096 CREFI/JPMCB 822 Mapunapuna Street                               293,384
  2.097 CREFI/JPMCB 842 Mapunapuna Street                               293,384
  2.098 CREFI/JPMCB 214 Sand Island Access Road                               292,679

 

A-1-11

 

 

ANNEX A-1

 

        Annual Debt   First   Partial IO Partial IO Loan Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD
  Loan # Seller(1) Property Name Service ($)(11) Note Date(12) Payment Date Last IO Payment First P&I Payment Term  Amort I/O Period Seasoning Due Date  (Late Payment)(13)  (Default) Maturity Date(14) ARD Loan(14) Mat Date(14) Balance ($)(6)
  2.099 CREFI/JPMCB 709 Ahua Street                               292,625
  2.100 CREFI/JPMCB 766 Mapunapuna Street                               290,186
  2.101 CREFI/JPMCB 830 Mapunapuna Street                               290,132
  2.102 CREFI/JPMCB 2855 Kaihikapu Street                               289,102
  2.103 CREFI/JPMCB 865 Ahua Street                               288,289
  2.104 CREFI/JPMCB 852 Mapunapuna Street                               288,181
  2.105 CREFI/JPMCB 2906 Kaihikapu Street                               286,934
  2.106 CREFI/JPMCB 2879 Paa Street                               285,525
  2.107 CREFI/JPMCB 702 Ahua Street                               284,820
  2.108 CREFI/JPMCB 2864 Awaawaloa Street                               283,140
  2.109 CREFI/JPMCB 2819 Mokumoa Street - A                               280,322
  2.110 CREFI/JPMCB 2869 Mokumoa Street                               279,834
  2.111 CREFI/JPMCB 2819 Mokumoa Street - B                               279,455
  2.112 CREFI/JPMCB 228 Mohonua Place                               279,075
  2.113 CREFI/JPMCB 2264 Pahounui Drive                               278,316
  2.114 CREFI/JPMCB 808 Ahua Street                               277,937
  2.115 CREFI/JPMCB 2827 Kaihikapu Street                               277,883
  2.116 CREFI/JPMCB 697 Ahua Street                               277,666
  2.117 CREFI/JPMCB 2849 Kaihikapu Street                               277,232
  2.118 CREFI/JPMCB 2831 Awaawaloa Street                               276,365
  2.119 CREFI/JPMCB 2858 Kaihikapu Street                               276,148
  2.120 CREFI/JPMCB 2276 Pahounui Drive                               276,148
  2.121 CREFI/JPMCB 2806 Kaihikapu Street                               275,877
  2.122 CREFI/JPMCB 1052 Ahua Street                               275,227
  2.123 CREFI/JPMCB 2889 Mokumoa Street                               274,414
  2.124 CREFI/JPMCB 685 Ahua Street                               273,872
  2.125 CREFI/JPMCB 2839 Mokumoa Street                               272,842
  2.126 CREFI/JPMCB 94-240 Pupuole Street                               272,788
  2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                               272,300
  2.128 CREFI/JPMCB 719 Ahua Street                               271,813
  2.129 CREFI/JPMCB 2812 Awaawaloa Street                               271,758
  2.130 CREFI/JPMCB 2927 Mokumoa Street                               271,704
  2.131 CREFI/JPMCB 197 Sand Island Access Road                               271,433
  2.132 CREFI/JPMCB 2844 Kaihikapu Street                               270,403
  2.133 CREFI/JPMCB 2879 Mokumoa Street                               269,536
  2.134 CREFI/JPMCB 2135 Auiki Street                               268,940
  2.135 CREFI/JPMCB 855 Ahua Street                               268,398
  2.136 CREFI/JPMCB 2122 Kaliawa Street                               268,344
  2.137 CREFI/JPMCB 2831 Kaihikapu Street                               268,073
  2.138 CREFI/JPMCB 729 Ahua Street                               267,856
  2.139 CREFI/JPMCB 739 Ahua Street                               267,856
  2.140 CREFI/JPMCB 2833 Paa Street #2                               261,948
  2.141 CREFI/JPMCB 2833 Paa Street                               261,948
  2.142 CREFI/JPMCB 2815 Kaihikapu Street                               256,257
  2.143 CREFI/JPMCB 1062 Kikowaena Place                               255,932
  2.144 CREFI/JPMCB 673 Ahua Street                               254,143
  2.145 CREFI/JPMCB 2106 Kaliawa Street                               253,276
  2.146 CREFI/JPMCB 812 Mapunapuna Street                               252,951
  2.147 CREFI/JPMCB 2804 Kilihau Street                               250,566
  2.148 CREFI/JPMCB 525 North King Street                               250,458
  2.149 CREFI/JPMCB 204 Sand Island Access Road                               249,916
  2.150 CREFI/JPMCB 660 Ahua Street                               249,862
  2.151 CREFI/JPMCB 218 Mohonua Place                               249,157
  2.152 CREFI/JPMCB 125 Puuhale Road                               246,230
  2.153 CREFI/JPMCB 645 Ahua Street                               242,003
  2.154 CREFI/JPMCB 675 Mapunapuna Street                               241,732
  2.155 CREFI/JPMCB 659 Ahua Street                               241,244
  2.156 CREFI/JPMCB 1055 Ahua Street                               235,119
  2.157 CREFI/JPMCB 944 Ahua Street                               232,897
  2.158 CREFI/JPMCB 2019 Kahai Street                               221,569
  2.159 CREFI/JPMCB 2001 Kahai Street                               213,006
  2.160 CREFI/JPMCB 106 Puuhale Road                               211,380
  2.161 CREFI/JPMCB 2875 Paa Street                               207,694
  2.162 CREFI/JPMCB 1024 Mapunapuna Street                               205,038
  2.163 CREFI/JPMCB 2760 Kamehameha Highway                               200,919
  2.164 CREFI/JPMCB 2635 Waiwai Loop A                               196,691
  2.165 CREFI/JPMCB 2635 Waiwai Loop B                               196,366
  2.166 CREFI/JPMCB 2836 Awaawaloa Street                               194,036
  2.167 CREFI/JPMCB 609 Ahua Street                               190,079
  2.168 CREFI/JPMCB 905 Ahua Street                               186,664
  2.169 CREFI/JPMCB 2110 Auiki Street                               184,496
  2.170 CREFI/JPMCB 140 Puuhale Road                               178,426
  2.171 CREFI/JPMCB 2139 Kaliawa Street                               176,583
  2.172 CREFI/JPMCB 231 Sand Island Access Road                               172,030
  2.173 CREFI/JPMCB 2140 Kaliawa Street                               158,318
  2.174 CREFI/JPMCB 33 South Vineyard Boulevard                               155,283
  2.175 CREFI/JPMCB 970 Ahua Street                               144,985
  2.176 CREFI/JPMCB 960 Ahua Street                               135,608
  2.177 CREFI/JPMCB 1045 Mapunapuna Street                               125,310
  2.178 CREFI/JPMCB 165 Sand Island Access Road                               120,649
  2.179 CREFI/JPMCB 2839 Kilihau Street                               116,313
  2.180 CREFI/JPMCB 2829 Kilihau Street                               116,042
  2.181 CREFI/JPMCB 2833 Kilihau Street                               115,663
  2.182 CREFI/JPMCB 2821 Kilihau Street                               111,381
  2.183 CREFI/JPMCB 2808 Kam Highway                               109,863
  2.184 CREFI/JPMCB 2815 Kilihau Street                               102,275
  2.185 CREFI/JPMCB 2850 Awaawaloa Street                               79,294
  2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                               49,268
  3 GACC 59 Maiden Lane 3,034,062.48 04/11/19 06/06/19     119 0 120 1 6 10 (One time only) 0 05/06/29 No 05/06/29 75,000,000
  4 GACC 101 California 1,951,736.16 02/25/19 04/06/19     117 0 120 3 6 0 0 03/06/29 No 03/06/29 50,000,000
  5 JPMCB SWVP Portfolio 2,513,430.60 04/18/19 06/01/19     119 0 120 1 1 0 0 05/01/29 No 05/01/29 50,000,000
  5.01 JPMCB InterContinental                               26,575,000
  5.02 JPMCB DoubleTree Sunrise                               9,250,000
  5.03 JPMCB DoubleTree Charlotte                               7,500,000
  5.04 JPMCB DoubleTree RTP                               6,675,000
  6 CREFI Arbor Hotel Portfolio 2,567,673.60 04/17/19 06/06/19     59 0 60 1 6 0 0 05/06/24 No 05/06/24 50,000,000
  6.01 CREFI Residence Inn Salt Lake City                               11,200,000
  6.02 CREFI Hampton Inn Santa Barbara                               10,600,000
  6.03 CREFI Hampton Inn Bloomington                               8,350,000
  6.04 CREFI Hampton Inn Norwood                               7,950,000

 

A-1-12

 

 

ANNEX A-1

 

        Annual Debt   First   Partial IO Partial IO Loan Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD
  Loan # Seller(1) Property Name Service ($)(11) Note Date(12) Payment Date Last IO Payment First P&I Payment Term  Amort I/O Period Seasoning Due Date  (Late Payment)(13)  (Default) Maturity Date(14) ARD Loan(14) Mat Date(14) Balance ($)(6)
  6.05 CREFI Springhill Suites Bloomington                               6,650,000
  6.06 CREFI Hyatt Place Arlington                               5,250,000
  7 CREFI Green Hills Corporate Center 2,205,208.32 04/30/19 06/06/19     119 0 120 1 6 0 0 05/06/29 No 05/06/29 50,000,000
  8 JPMCB Weston I & II 2,814,963.24 12/21/18 02/01/19     115 0 120 5 1 0 0 01/01/29 No 01/01/29 48,350,000
  9 GACC Moffett Towers II - Building V 1,734,763.92 03/08/19 05/06/19     118 0 120 2 6 0 0 04/06/29 Yes 06/06/34 42,500,000
  10 GACC Newport Corporate Center 1,444,162.20 04/10/19 06/06/19     119 0 120 1 6 5 (One time only) 0 05/06/29 Yes 10/06/30 40,200,000
  11 CREFI Western Digital R&D Campus 1,699,074.96 04/29/19 06/06/19     119 0 120 1 6 0 0 05/06/29 No 05/06/29 38,000,000
  12 CREFI Lakeside Apartments 1,751,239.56 03/01/19 04/06/19     117 0 120 3 6 0 0 03/06/29 No 03/06/29 35,000,000
  13 GACC Central Tower Office 1,411,921.44 04/26/19 06/06/19     119 0 120 1 6 0 0 05/06/29 No 05/06/29 34,300,000
  14 CREFI Birch Landing Apartments 1,539,083.28 05/02/19 06/06/19     119 0 120 1 6 0 0 05/06/29 No 05/06/29 33,000,000
  15 JPMCB Greenleaf at Howell 1,726,580.28 04/18/19 06/01/19 05/01/21 06/01/21 119 360 24 1 1 5 (Once per year) 0 05/01/29 No 05/01/29 22,989,110
  16 GACC Arctic Glacier Portfolio 1,163,935.32 03/15/19 05/06/19     118 0 120 2 6 0 0 04/06/29 No 04/06/29 24,635,000
  16.01 GACC Arctic Glacier - Menomonee                               3,067,022
  16.02 GACC Arctic Glacier - West St. Paul                               2,743,281
  16.03 GACC Arctic Glacier - Mississauga                               2,300,266
  16.04 GACC Arctic Glacier - Fairport                               2,198,032
  16.05 GACC Arctic Glacier - West Point                               1,635,745
  16.06 GACC Arctic Glacier - Twin Oaks                               1,567,589
  16.07 GACC Arctic Glacier - Newburgh                               1,363,121
  16.08 GACC Arctic Glacier - Winnipeg                               1,175,692
  16.09 GACC Arctic Glacier - Port Huron                               1,124,575
  16.10 GACC Arctic Glacier - Ypsilanti                               1,124,575
  16.11 GACC Arctic Glacier - Chatham                               971,224
  16.12 GACC Arctic Glacier - Omaha                               868,989
  16.13 GACC Arctic Glacier - Rapid City                               783,794
  16.14 GACC Arctic Glacier - Grayling                               749,716
  16.15 GACC Arctic Glacier - Belding                               749,716
  16.16 GACC Arctic Glacier - Marshall                               596,365
  16.17 GACC Arctic Glacier - Dubuque                               494,131
  16.18 GACC Arctic Glacier - Lake Ozark                               477,092
  16.19 GACC Arctic Glacier - Pierre                               221,507
  16.20 GACC Arctic Glacier - Shelby                               218,099
  16.21 GACC Arctic Glacier - Storm Lake                               204,468
  17 JPMCB Hilton Melbourne 1,196,978.52 05/06/19 07/01/19     60 0 60 0 1 0 5 06/01/24 No 06/01/24 24,500,000
  18 JPMCB Park Central Plaza I & II 1,537,257.60 04/11/19 06/01/19 05/01/20 06/01/20 83 360 12 1 1 0 0 05/01/26 No 05/01/26 21,680,629
  19 GACC Infinity Park Apartments 1,361,929.08 02/22/19 04/06/19 03/06/21 04/06/21 117 324 24 3 6 5 (Once per 365 day period) 0 03/06/29 No 03/06/29 17,153,617
  20 CREFI 57 East 11th Street 979,416.72 04/18/19 06/06/19     119 0 120 1 6 0 0 05/06/29 No 05/06/29 20,000,000
  21 GACC Heartland Dental Medical Office Portfolio 1,392,961.08 10/26/18 12/06/18     113 353 0 7 6 0 0 11/06/28 No 11/06/28 16,810,084
  21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive                               802,204
  21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road                               277,548
  21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road                               233,372
  21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza                               227,711
  21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street                               215,617
  21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive                               183,188
  21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220                               179,911
  21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377                               170,609
  21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway                               168,516
  21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard                               156,324
  21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive                               153,946
  21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                               149,989
  21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway                               145,317
  21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street                               142,895
  21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street                               142,845
  21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                               141,639
  21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard                               140,849
  21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road                               139,572
  21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place                               139,478
  21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue                               138,592
  21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road                               137,360
  21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road                               133,346
  21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road                               131,789
  21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive                               129,947
  21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard                               129,824
  21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street                               128,966
  21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway                               126,561
  21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway                               125,995
  21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway                               125,041
  21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                               124,462
  21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road                               123,268
  21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive                               123,219
  21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard                               123,130
  21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way                               123,040
  21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive                               121,691
  21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard                               121,228
  21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane                               120,338
  21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road                               119,362
  21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road                               119,344
  21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                               119,326
  21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane                               118,658
  21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway                               118,095
  21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road                               117,672
  21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                               117,193
  21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive                               117,079
  21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47                               115,635
  21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road                               114,952
  21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road                               114,888
  21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane                               114,038
  21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50                               112,460
  21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                               112,267
  21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                               112,247
  21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road                               112,157
  21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road                               112,022
  21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center                               110,825
  21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue                               109,866
  21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                               109,619
  21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard                               109,020
  21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                               108,932
  21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue                               108,077
  21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                               107,829
  21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road                               107,827

 

A-1-13

 

 

ANNEX A-1

 

        Annual Debt   First   Partial IO Partial IO Loan Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD
  Loan # Seller(1) Property Name Service ($)(11) Note Date(12) Payment Date Last IO Payment First P&I Payment Term  Amort I/O Period Seasoning Due Date  (Late Payment)(13)  (Default) Maturity Date(14) ARD Loan(14) Mat Date(14) Balance ($)(6)
  21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                               107,766
  21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road                               106,332
  21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North                               106,130
  21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                               105,682
  21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                               105,416
  21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44                               105,318
  21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard                               105,013
  21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway                               104,762
  21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                               104,471
  21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard                               104,038
  21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West                               103,474
  21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street                               103,328
  21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441                               103,138
  21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                               102,298
  21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South                               101,597
  21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                               100,312
  21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard                               100,109
  21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive                               99,339
  21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street                               99,080
  21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road                               98,997
  21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                               98,971
  21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place                               98,854
  21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle                               98,811
  21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North                               98,272
  21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road                               97,783
  21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive                               96,605
  21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard                               96,513
  21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road                               95,794
  21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway                               95,637
  21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70                               95,613
  21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street                               93,472
  21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road                               92,917
  21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road                               92,099
  21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard                               91,920
  21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road                               90,576
  21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway                               88,888
  21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive                               86,053
  21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard                               84,249
  21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East                               83,810
  21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road                               83,651
  21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road                               83,507
  21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive                               83,439
  21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place                               83,409
  21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road                               82,842
  21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way                               81,636
  21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard                               81,022
  21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard                               80,195
  21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                               80,166
  21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court                               78,794
  21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South                               77,880
  21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue                               75,835
  21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue                               75,635
  21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue                               74,076
  21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane                               72,917
  21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue                               71,405
  21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                               70,699
  21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street                               70,011
  21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway                               69,053
  21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue                               67,799
  21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place                               67,632
  21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road                               66,502
  21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street                               65,382
  21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road                               65,378
  21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street                               64,714
  21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street                               64,540
  21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street                               64,500
  21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                               64,343
  21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64                               63,767
  21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009                               63,751
  21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road                               63,038
  21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road                               62,893
  21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South                               62,524
  21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6                               60,402
  21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway                               58,261
  21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard                               58,095
  21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court                               58,093
  21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17                               57,811
  21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive                               56,271
  21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East                               56,089
  21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street                               55,615
  21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue                               54,350
  21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                               51,674
  21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive                               51,341
  21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road                               51,254
  21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                               49,441
  21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast                               47,548
  21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                               46,869
  21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North                               46,415
  21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street                               46,102
  21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway                               44,982
  21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road                               43,948
  21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street                               43,943
  21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court                               41,273
  21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                               41,148
  21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza                               36,729
  21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                               36,520
  21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road                               36,449
  21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue                               36,000
  21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle                               35,955
  21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street                               34,427

 

A-1-14

 

 

ANNEX A-1

 

        Annual Debt   First   Partial IO Partial IO Loan Rem. Rem.     Payment Grace Period Grace Period     Final   Maturity/ARD
  Loan # Seller(1) Property Name Service ($)(11) Note Date(12) Payment Date Last IO Payment First P&I Payment Term  Amort I/O Period Seasoning Due Date  (Late Payment)(13)  (Default) Maturity Date(14) ARD Loan(14) Mat Date(14) Balance ($)(6)
  21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road                               33,953
  21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9                               31,993
  21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court                               31,944
  21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street                               31,869
  21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202                               31,731
  21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5                               25,773
  21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                               20,727
  22 GACC Stonebrook Apartments Phase II 1,207,372.08 03/18/19 05/06/19 04/06/24 05/06/24 118 360 60 2 6 0 0 04/06/29 No 04/06/29 17,251,205
  23 GACC Hawk View Industrial Park 1,104,313.68 05/08/19 07/06/19     120 360 0 0 6 5 (Twice per year) 0 06/06/29 No 06/06/29 14,188,318
  24 CREFI Magnolia Hotel St. Louis 1,035,249.96 04/18/19 06/06/19     119 359 0 1 6 0 0 05/06/29 No 05/06/29 13,465,878
  25 CREFI Augusta Self Storage Portfolio 944,290.92 04/17/19 06/06/19 05/06/22 06/06/22 119 360 36 1 6 0 0 05/06/29 No 05/06/29 13,468,923
  25.01 CREFI Hollywood Storage - Evans                               8,102,161
  25.02 CREFI Hollywood Storage - Augusta                               3,595,420
  25.03 CREFI Hollywood Storage - Martinez                               1,771,342
  26 GACC Clinton West 982,069.80 04/11/19 06/06/19 05/06/21 06/06/21 119 360 24 1 6 0 0 05/06/29 No 05/06/29 13,203,731
  27 CREFI Residence Inn - Lynchburg 877,380.48 04/18/19 06/06/19     119 359 0 1 6 0 0 05/06/29 No 05/06/29 11,421,761
  28 GACC IRG Moraine Industrial 854,975.88 05/02/19 06/06/19     119 359 0 1 6 0 0 05/06/29 No 05/06/29 11,130,099
  29 GACC One Parkway North 838,959.36 04/26/19 06/06/19     59 299 0 1 6 0 0 05/06/24 No 05/06/24 11,166,803
  30 GACC Pine Terrace Apartments 791,609.52 03/15/19 05/06/19     118 358 0 2 6 0 0 04/06/29 No 04/06/29 9,934,981
  31 GACC Orchard Park Apartments 567,676.44 05/03/19 06/06/19     119 0 120 1 6 0 0 05/06/29 No 05/06/29 11,000,000
  32 GACC Rockridge Plaza 668,715.72 04/23/19 06/06/19 05/06/22 06/06/22 119 360 36 1 6 0 0 05/06/29 No 05/06/29 9,275,651
  33 CREFI Giant Hershey PA 448,138.92 05/02/19 06/06/19     119 0 120 1 6 0 0 05/06/29 No 05/06/29 10,400,000
  34 CREFI 2211 West Camelback Road 563,379.12 04/18/19 06/06/19 05/06/21 06/06/21 119 360 24 1 6 0 0 05/06/29 No 05/06/29 7,738,066
  35 GACC Pell City Portfolio 398,478.60 03/28/19 05/06/19     118 0 120 2 6 0 0 04/06/29 No 04/06/29 8,600,000
  35.01 GACC Holiday Inn-Pell City                               4,472,000
  35.02 GACC Hampton Inn-Pell City                               4,128,000
  36 GACC 364 Bush 416,787.36 03/04/19 04/06/19     117 0 120 3 6 0 0 03/06/29 No 03/06/29 7,845,000
  37 GACC 1731 15th Street 377,470.80 04/29/19 06/06/19     119 0 120 1 6 0 0 05/06/29 No 05/06/29 7,300,000
  38 GACC Sunridge Apartments 346,880.88 04/29/19 06/06/19     119 359 0 1 6 0 0 05/06/29 No 05/06/29 4,378,376
  39 GACC Alamo Drafthouse Cinema - Lubbock 230,659.68 02/22/19 04/06/19     117 0 120 3 6 0 0 03/06/29 No 03/06/29 5,000,000
  40 CREFI Piney Green Food Lion 328,182.96 05/01/19 06/06/19     119 239 0 1 6 0 0 05/06/29 No 05/06/29 2,646,521

 

A-1-15

 

 

ANNEX A-1

 

              HISTORICAL FINANCIALS(16)  
                                        UW
          Maturity Prepayment 2016 2016 2016 2017 2017 2017 2018 2018 2018 Most Recent Most Recent Most Recent   Economic
  Loan # Seller(1) Property Name   LTV %(5) Provision (Payments)(15) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)(17)  Revenues ($)  Total Expenses ($) NOI ($)(17) As of Occupancy %
  1 GACC 3 Columbus Circle   45.4% L(27),Def(88),O(5) 50,161,202 14,968,652 35,192,550 50,952,874 16,254,125 34,698,749 57,324,235 17,233,200 40,091,035         97.9%
  2 CREFI/JPMCB ILPT Hawaii Portfolio   45.2% L(28),DeforGrtr1%orYM(85),O(7) 71,594,513 16,049,950 55,544,563 73,911,499 17,034,145 56,877,354       76,428,806 18,588,609 57,840,197 10/31/18 100.0%
  2.001 CREFI/JPMCB 2810 Pukoloa Street                                  
  2.002 CREFI/JPMCB 1360 Pali Highway                                  
  2.003 CREFI/JPMCB 1001 Ahua Street                                  
  2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                                  
  2.005 CREFI/JPMCB 2850 Paa Street                                  
  2.006 CREFI/JPMCB 949 Mapunapuna Street                                  
  2.007 CREFI/JPMCB 2828 Paa Street                                  
  2.008 CREFI/JPMCB 80 Sand Island Access Road                                  
  2.009 CREFI/JPMCB 1030 Mapunapuna Street                                  
  2.010 CREFI/JPMCB 150 Puuhale Road                                  
  2.011 CREFI/JPMCB 2344 Pahounui Drive                                  
  2.012 CREFI/JPMCB 120 Sand Island Access Road                                  
  2.013 CREFI/JPMCB 1122 Mapunapuna Street                                  
  2.014 CREFI/JPMCB 2915 Kaihikapu Street                                  
  2.015 CREFI/JPMCB 819 Ahua Street                                  
  2.016 CREFI/JPMCB 2144 Auiki Street                                  
  2.017 CREFI/JPMCB 1027 Kikowaena Place                                  
  2.018 CREFI/JPMCB 1931 Kahai Street                                  
  2.019 CREFI/JPMCB 148 Mokauea Street                                  
  2.020 CREFI/JPMCB 2886 Paa Street                                  
  2.021 CREFI/JPMCB 2838 Kilihau Street                                  
  2.022 CREFI/JPMCB 803 Ahua Street                                  
  2.023 CREFI/JPMCB 220 Puuhale Road                                  
  2.024 CREFI/JPMCB 930 Mapunapuna Street                                  
  2.025 CREFI/JPMCB 2103 Kaliawa Street                                  
  2.026 CREFI/JPMCB 2969 Mapunapuna Place                                  
  2.027 CREFI/JPMCB 158 Sand Island Access Road                                  
  2.028 CREFI/JPMCB 1926 Auiki Street                                  
  2.029 CREFI/JPMCB 113 Puuhale Road                                  
  2.030 CREFI/JPMCB 2250 Pahounui Drive                                  
  2.031 CREFI/JPMCB 733 Mapunapuna Street                                  
  2.032 CREFI/JPMCB 761 Ahua Street                                  
  2.033 CREFI/JPMCB 918 Ahua Street                                  
  2.034 CREFI/JPMCB 180 Sand Island Access Road                                  
  2.035 CREFI/JPMCB 2829 Awaawaloa Street                                  
  2.036 CREFI/JPMCB 120 Mokauea Street                                  
  2.037 CREFI/JPMCB 2861 Mokumoa Street                                  
  2.038 CREFI/JPMCB 2826 Kaihikapu Street                                  
  2.039 CREFI/JPMCB 179 Sand Island Access Road                                  
  2.040 CREFI/JPMCB 855 Mapunapuna Street                                  
  2.041 CREFI/JPMCB 2308 Pahounui Drive                                  
  2.042 CREFI/JPMCB 619 Mapunapuna Street                                  
  2.043 CREFI/JPMCB 2846-A Awaawaloa Street                                  
  2.044 CREFI/JPMCB 238 Sand Island Access Road                                  
  2.045 CREFI/JPMCB 704 Mapunapuna Street                                  
  2.046 CREFI/JPMCB 120B Mokauea Street                                  
  2.047 CREFI/JPMCB 1150 Kikowaena Street                                  
  2.048 CREFI/JPMCB 2127 Auiki Street                                  
  2.049 CREFI/JPMCB 2810 Paa Street                                  
  2.050 CREFI/JPMCB 2841 Pukoloa Street                                  
  2.051 CREFI/JPMCB 1000 Mapunapuna Street                                  
  2.052 CREFI/JPMCB 2829 Pukoloa Street                                  
  2.053 CREFI/JPMCB 889 Ahua Street                                  
  2.054 CREFI/JPMCB 2819 Pukoloa Street                                  
  2.055 CREFI/JPMCB 1038 Kikowaena Place                                  
  2.056 CREFI/JPMCB 2965 Mokumoa Street                                  
  2.057 CREFI/JPMCB 850 Ahua Street                                  
  2.058 CREFI/JPMCB 1330 Pali Highway                                  
  2.059 CREFI/JPMCB 2865 Pukoloa Street                                  
  2.060 CREFI/JPMCB 2855 Pukoloa Street                                  
  2.061 CREFI/JPMCB 789 Mapunapuna Street                                  
  2.062 CREFI/JPMCB 2960 Mokumoa Street                                  
  2.063 CREFI/JPMCB 231B Sand Island Access Road                                  
  2.064 CREFI/JPMCB 2020 Auiki Street                                  
  2.065 CREFI/JPMCB 2857 Awaawaloa Street                                  
  2.066 CREFI/JPMCB 1050 Kikowaena Place                                  
  2.067 CREFI/JPMCB 2850 Mokumoa Street                                  
  2.068 CREFI/JPMCB 2840 Mokumoa Street                                  
  2.069 CREFI/JPMCB 2830 Mokumoa Street                                  
  2.070 CREFI/JPMCB 960 Mapunapuna Street                                  
  2.071 CREFI/JPMCB 125B Puuhale Road                                  
  2.072 CREFI/JPMCB 2809 Kaihikapu Street                                  
  2.073 CREFI/JPMCB 212 Mohonua Place                                  
  2.074 CREFI/JPMCB 692 Mapunapuna Street                                  
  2.075 CREFI/JPMCB 1024 Kikowaena Place                                  
  2.076 CREFI/JPMCB 669 Ahua Street                                  
  2.077 CREFI/JPMCB 215 Puuhale Road                                  
  2.078 CREFI/JPMCB 142 Mokauea Street                                  
  2.079 CREFI/JPMCB 2847 Awaawaloa Street                                  
  2.080 CREFI/JPMCB 2816 Awaawaloa Street                                  
  2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                                  
  2.082 CREFI/JPMCB 2864 Mokumoa Street                                  
  2.083 CREFI/JPMCB 770 Mapunapuna Street                                  
  2.084 CREFI/JPMCB 151 Puuhale Road                                  
  2.085 CREFI/JPMCB 207 Puuhale Road                                  
  2.086 CREFI/JPMCB 2970 Mokumoa Street                                  
  2.087 CREFI/JPMCB 2868 Kaihikapu Street                                  
  2.088 CREFI/JPMCB 2908 Kaihikapu Street                                  
  2.089 CREFI/JPMCB 2814 Kilihau Street                                  
  2.090 CREFI/JPMCB 759 Puuloa Road                                  
  2.091 CREFI/JPMCB 659 Puuloa Road                                  
  2.092 CREFI/JPMCB 667 Puuloa Road                                  
  2.093 CREFI/JPMCB 679 Puuloa Road                                  
  2.094 CREFI/JPMCB 689 Puuloa Road                                  
  2.095 CREFI/JPMCB 950 Mapunapuna Street                                  
  2.096 CREFI/JPMCB 822 Mapunapuna Street                                  
  2.097 CREFI/JPMCB 842 Mapunapuna Street                                  
  2.098 CREFI/JPMCB 214 Sand Island Access Road                                  

 

A-1-16

 

 

ANNEX A-1

 

              HISTORICAL FINANCIALS(16)  
                                        UW
          Maturity Prepayment 2016 2016 2016 2017 2017 2017 2018 2018 2018 Most Recent Most Recent Most Recent   Economic
  Loan # Seller(1) Property Name   LTV %(5) Provision (Payments)(15) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)(17)  Revenues ($)  Total Expenses ($) NOI ($)(17) As of Occupancy %
  2.099 CREFI/JPMCB 709 Ahua Street                                  
  2.100 CREFI/JPMCB 766 Mapunapuna Street                                  
  2.101 CREFI/JPMCB 830 Mapunapuna Street                                  
  2.102 CREFI/JPMCB 2855 Kaihikapu Street                                  
  2.103 CREFI/JPMCB 865 Ahua Street                                  
  2.104 CREFI/JPMCB 852 Mapunapuna Street                                  
  2.105 CREFI/JPMCB 2906 Kaihikapu Street                                  
  2.106 CREFI/JPMCB 2879 Paa Street                                  
  2.107 CREFI/JPMCB 702 Ahua Street                                  
  2.108 CREFI/JPMCB 2864 Awaawaloa Street                                  
  2.109 CREFI/JPMCB 2819 Mokumoa Street - A                                  
  2.110 CREFI/JPMCB 2869 Mokumoa Street                                  
  2.111 CREFI/JPMCB 2819 Mokumoa Street - B                                  
  2.112 CREFI/JPMCB 228 Mohonua Place                                  
  2.113 CREFI/JPMCB 2264 Pahounui Drive                                  
  2.114 CREFI/JPMCB 808 Ahua Street                                  
  2.115 CREFI/JPMCB 2827 Kaihikapu Street                                  
  2.116 CREFI/JPMCB 697 Ahua Street                                  
  2.117 CREFI/JPMCB 2849 Kaihikapu Street                                  
  2.118 CREFI/JPMCB 2831 Awaawaloa Street                                  
  2.119 CREFI/JPMCB 2858 Kaihikapu Street                                  
  2.120 CREFI/JPMCB 2276 Pahounui Drive                                  
  2.121 CREFI/JPMCB 2806 Kaihikapu Street                                  
  2.122 CREFI/JPMCB 1052 Ahua Street                                  
  2.123 CREFI/JPMCB 2889 Mokumoa Street                                  
  2.124 CREFI/JPMCB 685 Ahua Street                                  
  2.125 CREFI/JPMCB 2839 Mokumoa Street                                  
  2.126 CREFI/JPMCB 94-240 Pupuole Street                                  
  2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                                  
  2.128 CREFI/JPMCB 719 Ahua Street                                  
  2.129 CREFI/JPMCB 2812 Awaawaloa Street                                  
  2.130 CREFI/JPMCB 2927 Mokumoa Street                                  
  2.131 CREFI/JPMCB 197 Sand Island Access Road                                  
  2.132 CREFI/JPMCB 2844 Kaihikapu Street                                  
  2.133 CREFI/JPMCB 2879 Mokumoa Street                                  
  2.134 CREFI/JPMCB 2135 Auiki Street                                  
  2.135 CREFI/JPMCB 855 Ahua Street                                  
  2.136 CREFI/JPMCB 2122 Kaliawa Street                                  
  2.137 CREFI/JPMCB 2831 Kaihikapu Street                                  
  2.138 CREFI/JPMCB 729 Ahua Street                                  
  2.139 CREFI/JPMCB 739 Ahua Street                                  
  2.140 CREFI/JPMCB 2833 Paa Street #2                                  
  2.141 CREFI/JPMCB 2833 Paa Street                                  
  2.142 CREFI/JPMCB 2815 Kaihikapu Street                                  
  2.143 CREFI/JPMCB 1062 Kikowaena Place                                  
  2.144 CREFI/JPMCB 673 Ahua Street                                  
  2.145 CREFI/JPMCB 2106 Kaliawa Street                                  
  2.146 CREFI/JPMCB 812 Mapunapuna Street                                  
  2.147 CREFI/JPMCB 2804 Kilihau Street                                  
  2.148 CREFI/JPMCB 525 North King Street                                  
  2.149 CREFI/JPMCB 204 Sand Island Access Road                                  
  2.150 CREFI/JPMCB 660 Ahua Street                                  
  2.151 CREFI/JPMCB 218 Mohonua Place                                  
  2.152 CREFI/JPMCB 125 Puuhale Road                                  
  2.153 CREFI/JPMCB 645 Ahua Street                                  
  2.154 CREFI/JPMCB 675 Mapunapuna Street                                  
  2.155 CREFI/JPMCB 659 Ahua Street                                  
  2.156 CREFI/JPMCB 1055 Ahua Street                                  
  2.157 CREFI/JPMCB 944 Ahua Street                                  
  2.158 CREFI/JPMCB 2019 Kahai Street                                  
  2.159 CREFI/JPMCB 2001 Kahai Street                                  
  2.160 CREFI/JPMCB 106 Puuhale Road                                  
  2.161 CREFI/JPMCB 2875 Paa Street                                  
  2.162 CREFI/JPMCB 1024 Mapunapuna Street                                  
  2.163 CREFI/JPMCB 2760 Kamehameha Highway                                  
  2.164 CREFI/JPMCB 2635 Waiwai Loop A                                  
  2.165 CREFI/JPMCB 2635 Waiwai Loop B                                  
  2.166 CREFI/JPMCB 2836 Awaawaloa Street                                  
  2.167 CREFI/JPMCB 609 Ahua Street                                  
  2.168 CREFI/JPMCB 905 Ahua Street                                  
  2.169 CREFI/JPMCB 2110 Auiki Street                                  
  2.170 CREFI/JPMCB 140 Puuhale Road                                  
  2.171 CREFI/JPMCB 2139 Kaliawa Street                                  
  2.172 CREFI/JPMCB 231 Sand Island Access Road                                  
  2.173 CREFI/JPMCB 2140 Kaliawa Street                                  
  2.174 CREFI/JPMCB 33 South Vineyard Boulevard                                  
  2.175 CREFI/JPMCB 970 Ahua Street                                  
  2.176 CREFI/JPMCB 960 Ahua Street                                  
  2.177 CREFI/JPMCB 1045 Mapunapuna Street                                  
  2.178 CREFI/JPMCB 165 Sand Island Access Road                                  
  2.179 CREFI/JPMCB 2839 Kilihau Street                                  
  2.180 CREFI/JPMCB 2829 Kilihau Street                                  
  2.181 CREFI/JPMCB 2833 Kilihau Street                                  
  2.182 CREFI/JPMCB 2821 Kilihau Street                                  
  2.183 CREFI/JPMCB 2808 Kam Highway                                  
  2.184 CREFI/JPMCB 2815 Kilihau Street                                  
  2.185 CREFI/JPMCB 2850 Awaawaloa Street                                  
  2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                                  
  3 GACC 59 Maiden Lane   41.7% L(25),Def(90),O(5) 48,095,168 24,906,930 23,188,238 50,439,845 25,680,902 24,758,943 50,521,282 25,369,149 25,152,133 50,847,575 26,006,945 24,840,630 02/28/19 95.0%
  4 GACC 101 California   35.9% L(27),YM(86),O(7) 68,835,502 27,535,387 41,300,115 79,428,927 28,767,057 50,661,870 85,549,925 28,987,593 56,562,332         92.4%
  5 JPMCB SWVP Portfolio   59.6% L(25),Def(91),O(4) 62,713,333 41,323,117 21,390,216 66,365,215 43,211,736 23,153,479 66,729,172 43,480,214 23,248,958 67,602,311 43,879,064 23,723,247 01/31/19 80.3%
  5.01 JPMCB InterContinental       27,835,636 18,421,768 9,413,868 30,980,767 19,766,718 11,214,049 31,180,753 19,795,133 11,385,620 32,071,611 20,134,221 11,937,390 01/31/19 78.7%
  5.02 JPMCB DoubleTree Sunrise       13,606,627 9,190,246 4,416,381 14,245,690 9,631,768 4,613,922 14,475,487 9,819,873 4,655,614 14,545,915 9,864,856 4,681,059 01/31/19 87.2%
  5.03 JPMCB DoubleTree Charlotte       10,919,964 6,608,916 4,311,048 10,767,997 6,684,584 4,083,413 10,311,960 6,543,660 3,768,300 10,215,358 6,532,670 3,682,688 01/31/19 80.5%
  5.04 JPMCB DoubleTree RTP       10,351,106 7,102,187 3,248,919 10,370,761 7,128,666 3,242,095 10,760,972 7,321,548 3,439,424 10,769,427 7,347,317 3,422,110 01/31/19 76.1%
  6 CREFI Arbor Hotel Portfolio   60.7% L(25),Def(30),O(5) 35,774,599 21,661,944 14,112,655 35,305,907 21,813,800 13,492,108 34,813,305 21,905,301 12,908,005 34,282,620 21,712,418 12,570,203 02/28/19 79.2%
  6.01 CREFI Residence Inn Salt Lake City       7,617,592 4,666,993 2,950,599 8,193,314 5,013,347 3,179,967 7,641,576 4,837,365 2,804,210 7,518,739 4,770,507 2,748,232 02/28/19 74.4%
  6.02 CREFI Hampton Inn Santa Barbara       5,844,574 3,360,378 2,484,195 5,951,787 3,336,176 2,615,611 5,769,029 3,259,404 2,509,625 5,751,583 3,251,985 2,499,598 02/28/19 82.8%
  6.03 CREFI Hampton Inn Bloomington       6,320,555 3,730,221 2,590,334 5,659,668 3,713,309 1,946,360 6,267,060 4,018,094 2,248,966 6,062,210 3,968,812 2,093,398 02/28/19 86.3%
  6.04 CREFI Hampton Inn Norwood       5,994,811 3,770,746 2,224,065 6,011,779 3,754,126 2,257,653 5,664,136 3,712,542 1,951,595 5,638,173 3,685,370 1,952,803 02/28/19 76.8%

 

A-1-17

 

 

ANNEX A-1

 

              HISTORICAL FINANCIALS(16)  
                                        UW
          Maturity Prepayment 2016 2016 2016 2017 2017 2017 2018 2018 2018 Most Recent Most Recent Most Recent   Economic
  Loan # Seller(1) Property Name   LTV %(5) Provision (Payments)(15) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)(17)  Revenues ($)  Total Expenses ($) NOI ($)(17) As of Occupancy %
  6.05 CREFI Springhill Suites Bloomington       5,199,840 3,179,536 2,020,304 4,780,681 3,077,624 1,703,057 5,001,050 3,190,301 1,810,750 4,830,813 3,172,214 1,658,599 02/28/19 87.0%
  6.06 CREFI Hyatt Place Arlington       4,797,227 2,954,068 1,843,158 4,708,678 2,919,218 1,789,460 4,470,454 2,887,595 1,582,859 4,481,102 2,863,529 1,617,573 02/28/19 71.1%
  7 CREFI Green Hills Corporate Center   63.4% L(25),Def(91),O(4) 12,073,477 4,788,740 7,284,736 12,168,486 4,849,877 7,318,610 11,840,397 4,878,385 6,962,013 11,731,288 4,879,690 6,851,599 03/31/19 95.0%
  8 JPMCB Weston I & II   63.4% L(25),Grtr1%orYM(91),O(4) 6,052,574 2,387,421 3,665,153 6,750,259 2,403,695 4,346,564 6,900,762 2,422,095 4,478,667 7,005,269 2,284,723 4,720,546 02/28/19 83.3%
  9 GACC Moffett Towers II - Building V   42.5% L(24),Grtr1%orYM(2),DeforGrtr1%orYM(87),O(7)                           98.0%
  10 GACC Newport Corporate Center   34.5% L(25),Def(88),O(7) 34,279,904 10,460,300 23,819,604 34,718,517 10,077,187 24,641,331 32,840,915 9,091,557 23,749,358         95.3%
  11 CREFI Western Digital R&D Campus   64.8% L(25),DeforGrtr1%orYM(89),O(6)                           95.0%
  12 CREFI Lakeside Apartments   69.0% L(27),Def(89),O(4) 8,701,240 3,329,432 5,371,808 8,975,417 3,312,680 5,662,737 9,226,770 3,368,319 5,858,451 9,233,639 3,379,859 5,853,780 01/31/19 94.2%
  13 GACC Central Tower Office   52.6% L(25),Def(88),O(7) 2,719,236 2,180,042 539,194 7,707,011 2,507,075 5,199,935 12,251,083 3,156,008 9,095,076         95.0%
  14 CREFI Birch Landing Apartments   57.5% L(25),Def(92),O(3) 5,057,357 2,643,627 2,413,730 5,553,046 2,931,509 2,621,537 6,034,961 2,900,490 3,134,471 6,116,217 2,896,008 3,220,209 03/31/19 91.3%
  15 JPMCB Greenleaf at Howell   60.3% L(37),Grtr1%orYM(79),O(4)             4,309,577 1,144,819 3,164,758         95.0%
  16 GACC Arctic Glacier Portfolio   64.8% L(23),Grtr1%orYM(3),DeforGrtr1%orYM(89),O(5)                           95.0%
  16.01 GACC Arctic Glacier - Menomonee                                  
  16.02 GACC Arctic Glacier - West St. Paul                                  
  16.03 GACC Arctic Glacier - Mississauga                                  
  16.04 GACC Arctic Glacier - Fairport                                  
  16.05 GACC Arctic Glacier - West Point                                  
  16.06 GACC Arctic Glacier - Twin Oaks                                  
  16.07 GACC Arctic Glacier - Newburgh                                  
  16.08 GACC Arctic Glacier - Winnipeg                                  
  16.09 GACC Arctic Glacier - Port Huron                                  
  16.10 GACC Arctic Glacier - Ypsilanti                                  
  16.11 GACC Arctic Glacier - Chatham                                  
  16.12 GACC Arctic Glacier - Omaha                                  
  16.13 GACC Arctic Glacier - Rapid City                                  
  16.14 GACC Arctic Glacier - Grayling                                  
  16.15 GACC Arctic Glacier - Belding                                  
  16.16 GACC Arctic Glacier - Marshall                                  
  16.17 GACC Arctic Glacier - Dubuque                                  
  16.18 GACC Arctic Glacier - Lake Ozark                                  
  16.19 GACC Arctic Glacier - Pierre                                  
  16.20 GACC Arctic Glacier - Shelby                                  
  16.21 GACC Arctic Glacier - Storm Lake                                  
  17 JPMCB Hilton Melbourne   64.8% L(25),Grtr1%orYM(29),O(6) 10,145,291 8,047,254 2,098,037 11,430,376 8,526,572 2,903,804 12,439,681 8,956,600 3,483,081 12,320,065 8,996,799 3,323,266 02/28/19 78.5%
  18 JPMCB Park Central Plaza I & II   65.1% L(25),Def(56),O(3) 3,636,608 1,611,381 2,025,227 3,637,736 1,697,497 1,940,239 3,603,425 1,674,916 1,928,509         94.6%
  19 GACC Infinity Park Apartments   58.7% L(27),Def(89),O(4) 758,666 656,630 102,037 3,091,969 1,093,033 1,998,936 3,616,496 1,150,019 2,466,477 3,669,915 1,219,143 2,450,773 02/28/19 95.0%
  20 CREFI 57 East 11th Street   59.8% L(25),DeforGrtr1%orYM(89),O(6)                           95.0%
  21 GACC Heartland Dental Medical Office Portfolio   46.6% L(12),Grtr1%orYM(104),O(4) 17,386,169 3,426,047 13,960,122 21,166,775 3,738,057 17,428,719       24,897,214 4,445,794 20,451,419 06/30/18 95.0%
  21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive       1,203,371 141,524 1,061,847 1,200,840 110,612 1,090,228       1,227,088 98,228 1,128,860 06/30/18 95.0%
  21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road       315,967 83,290 232,677 412,979 83,684 329,295       462,144 113,134 349,009 06/30/18 95.0%
  21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road             226,433 23,908 202,525       289,431 37,530 251,900 06/30/18 95.0%
  21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza       448,812 149,506 299,306 450,150 143,743 306,407       394,677 163,334 231,344 06/30/18 95.0%
  21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street       288,748 76,696 212,052 283,172 62,339 220,833       306,328 66,854 239,474 06/30/18 95.0%
  21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive       270,900 33,931 236,970 268,602 27,827 240,775       275,169 30,991 244,178 06/30/18 95.0%
  21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220       320,336 85,709 234,627 342,249 103,312 238,938       337,203 95,821 241,382 06/30/18 95.0%
  21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377       249,229 51,063 198,166 242,778 40,488 202,290       246,218 34,720 211,498 06/30/18 95.0%
  21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway       263,066 50,755 212,311 262,803 48,577 214,225       254,702 49,184 205,518 06/30/18 95.0%
  21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard       253,330 48,293 205,037 248,816 40,191 208,625       246,944 42,726 204,218 06/30/18 95.0%
  21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive       293,889 74,050 219,839 268,131 43,897 224,233       272,943 43,666 229,278 06/30/18 95.0%
  21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                         0 851 -851 06/30/18 95.0%
  21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway       133,653 49,588 84,065 234,512 53,006 181,506       244,564 61,136 183,428 06/30/18 95.0%
  21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street       195,197 19,872 175,325 193,276 15,118 178,158       199,511 24,918 174,593 06/30/18 95.0%
  21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street       203,002 23,682 179,320 196,965 13,838 183,127       201,143 11,435 189,708 06/30/18 95.0%
  21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                         105,786 1,230 104,556 06/30/18 95.0%
  21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard       229,809 52,950 176,859 231,027 51,460 179,567       241,410 58,107 183,303 06/30/18 95.0%
  21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road       227,157 53,467 173,689 232,228 56,797 175,431       229,389 58,490 170,899 06/30/18 95.0%
  21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place       204,830 38,033 166,796 212,097 41,896 170,200       210,559 36,146 174,413 06/30/18 95.0%
  21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue       44,953 16,595 28,358 186,641 15,995 170,646       196,308 24,308 171,999 06/30/18 95.0%
  21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road       223,712 59,142 164,570 229,123 59,463 169,660       236,265 71,351 164,914 06/30/18 95.0%
  21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road       184,327 23,396 160,931 188,304 23,247 165,058       194,012 24,446 169,565 06/30/18 95.0%
  21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road       174,556 29,462 145,094 188,446 33,334 155,112       201,803 35,269 166,534 06/30/18 95.0%
  21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive       175,425 41,318 134,108 164,891 40,093 124,799       168,386 27,721 140,665 06/30/18 95.0%
  21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard       171,182 39,942 131,240 217,631 45,697 171,933       208,366 52,545 155,821 06/30/18 95.0%
  21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street       147,485 19,477 128,008 200,542 30,467 170,075       243,486 65,610 177,876 06/30/18 95.0%
  21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway       54,201 10,171 44,030 131,668 60,058 71,610       133,856 48,019 85,836 06/30/18 95.0%
  21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway             191,211 22,426 168,785       268,704 37,856 230,848 06/30/18 95.0%
  21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway       66,008 26,427 39,581 141,126 35,987 105,139       187,090 50,565 136,525 06/30/18 95.0%
  21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                         149,840 8,928 140,912 06/30/18 95.0%
  21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road       91,477 18,556 72,920 142,849 31,976 110,874       192,483 39,666 152,816 06/30/18 95.0%
  21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive       175,089 48,409 126,680 208,428 48,197 160,232       217,862 46,082 171,780 06/30/18 95.0%
  21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard       194,830 58,977 135,853 192,745 62,959 129,786       200,527 50,336 150,191 06/30/18 95.0%
  21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way       192,279 40,209 152,069 188,296 33,123 155,173       190,458 26,642 163,815 06/30/18 95.0%
  21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive             179,247 20,497 158,750       240,276 23,056 217,219 06/30/18 95.0%
  21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard       188,087 40,859 147,228 182,278 32,046 150,232       187,774 34,730 153,043 06/30/18 95.0%
  21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane             131,349 14,486 116,863       245,787 27,822 217,965 06/30/18 95.0%
  21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road       61,059 15,402 45,657 140,732 34,829 105,904       182,612 38,230 144,382 06/30/18 95.0%
  21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road       204,722 47,756 156,965 196,604 36,050 160,554       202,850 33,847 169,003 06/30/18 95.0%
  21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                         0 18 -18 06/30/18 95.0%
  21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane       187,570 42,056 145,514 176,269 27,844 148,425       180,465 32,344 148,122 06/30/18 95.0%
  21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway       174,717 22,651 152,065 175,028 21,383 153,644       177,841 27,826 150,015 06/30/18 95.0%
  21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road       176,171 34,222 141,948 184,964 40,256 144,708       189,842 33,483 156,360 06/30/18 95.0%
  21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                         152,017 17,922 134,095 06/30/18 95.0%
  21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive       70,618 12,140 58,477 116,076 22,140 93,936       180,979 31,867 149,112 06/30/18 95.0%
  21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47             227,140 15,448 211,692       241,772 26,237 215,535 06/30/18 95.0%
  21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road             130,852 14,094 116,758       161,443 21,110 140,333 06/30/18 95.0%
  21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road       178,555 52,559 125,996 178,353 48,558 129,796       182,153 41,439 140,713 06/30/18 95.0%
  21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane       201,401 38,310 163,090 193,876 33,906 159,970       142,124 41,992 100,133 06/30/18 95.0%
  21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50             157,204 29,123 128,081       241,480 50,298 191,183 06/30/18 95.0%
  21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                         170,294 29,235 141,058 06/30/18 95.0%
  21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                         85,220 10,149 75,071 06/30/18 95.0%
  21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road       46,418 13,318 33,100 126,765 30,130 96,635       177,326 37,821 139,505 06/30/18 95.0%
  21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road       174,709 34,365 140,344 177,070 35,449 141,621       177,645 35,262 142,383 06/30/18 95.0%
  21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center       136,949 19,540 117,410 126,646 20,890 105,757       130,472 25,371 105,100 06/30/18 95.0%
  21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue       155,382 18,395 136,987 158,807 19,025 139,782       161,964 21,649 140,315 06/30/18 95.0%
  21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                         0 2,517 -2,517 06/30/18 95.0%
  21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard       180,469 44,549 135,919 189,513 48,714 140,799       186,664 43,712 142,952 06/30/18 95.0%
  21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                         25,443 9,580 15,863 06/30/18 95.0%
  21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue       188,925 41,683 147,242 186,394 37,782 148,612       183,362 41,246 142,116 06/30/18 95.0%
  21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                         127,968 12,450 115,518 06/30/18 95.0%
  21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road       151,429 22,295 129,134 144,880 13,163 131,717       147,803 13,611 134,193 06/30/18 95.0%

 

A-1-18

 

 

ANNEX A-1

 

              HISTORICAL FINANCIALS(16)  
                                        UW
          Maturity Prepayment 2016 2016 2016 2017 2017 2017 2018 2018 2018 Most Recent Most Recent Most Recent   Economic
  Loan # Seller(1) Property Name   LTV %(5) Provision (Payments)(15) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)(17)  Revenues ($)  Total Expenses ($) NOI ($)(17) As of Occupancy %
  21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                         86,483 28,475 58,008 06/30/18 95.0%
  21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road       173,091 36,071 137,020 173,788 35,073 138,715       182,173 34,965 147,208 06/30/18 95.0%
  21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North       161,269 29,942 131,326 160,098 26,412 133,686       149,011 25,760 123,250 06/30/18 95.0%
  21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                         227,796 33,983 193,813 06/30/18 95.0%
  21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                         95,258 10,168 85,091 06/30/18 95.0%
  21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44       46,947 14,595 32,352 58,980 16,954 42,026       113,435 62,593 50,842 06/30/18 95.0%
  21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard       156,286 24,301 131,985 161,861 27,972 133,889       166,118 24,216 141,902 06/30/18 95.0%
  21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway             79,957 1,957 78,000       184,016 5,029 178,986 06/30/18 95.0%
  21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                         146,265 47,039 99,226 06/30/18 95.0%
  21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard       87,137 23,441 63,696 163,347 34,856 128,491       165,066 32,940 132,127 06/30/18 95.0%
  21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West       45,068 12,138 32,930 84,884 13,049 71,835       95,843 25,283 70,559 06/30/18 95.0%
  21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street             214,043 20,504 193,539       229,409 40,307 189,102 06/30/18 95.0%
  21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441       150,817 27,979 122,838 146,267 20,922 125,345       149,878 21,119 128,759 06/30/18 95.0%
  21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                         150,432 14,181 136,251 06/30/18 95.0%
  21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South             106,978 7,878 99,099       216,962 10,384 206,578 06/30/18 95.0%
  21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                         1,532 14,638 -13,106 06/30/18 95.0%
  21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard       157,609 36,491 121,118 157,005 33,007 123,998       154,074 23,010 131,064 06/30/18 95.0%
  21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive             146,715 30,650 116,065       165,325 27,558 137,767 06/30/18 95.0%
  21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street       108,580 28,662 79,918 111,521 29,732 81,789       129,020 25,588 103,431 06/30/18 95.0%
  21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road       151,236 21,654 129,582 153,615 21,434 132,181       156,457 30,691 125,767 06/30/18 95.0%
  21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                         119,272 379 118,893 06/30/18 95.0%
  21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place       260,411 68,152 192,259 254,943 60,596 194,347       273,318 50,102 223,215 06/30/18 95.0%
  21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle       129,208 9,074 120,135 132,964 10,377 122,587       135,611 11,127 124,483 06/30/18 95.0%
  21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North       133,802 18,131 115,671 132,620 14,636 117,985       135,887 12,714 123,173 06/30/18 95.0%
  21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road       178,390 58,055 120,335 182,026 56,692 125,333       184,745 37,898 146,847 06/30/18 95.0%
  21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive       146,814 25,318 121,496 150,065 23,688 126,377       144,048 37,288 106,761 06/30/18 95.0%
  21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard       66,667 14,787 51,880 135,969 21,532 114,437       146,504 19,009 127,495 06/30/18 95.0%
  21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road       125,756 11,519 114,237 127,115 10,595 116,521       129,649 9,484 120,166 06/30/18 95.0%
  21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway             151,402 2,812 148,590       187,988 10,001 177,987 06/30/18 95.0%
  21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70       142,324 29,712 112,612 139,690 24,190 115,500       143,827 24,036 119,792 06/30/18 95.0%
  21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street       164,989 47,463 117,527 159,542 39,079 120,462       163,191 39,414 123,777 06/30/18 95.0%
  21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road       251,181 14,211 236,970 257,593 14,699 242,894       144,561 14,279 130,282 06/30/18 95.0%
  21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road       129,036 15,190 113,846 145,950 29,827 116,123       149,898 30,141 119,757 06/30/18 95.0%
  21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard       130,733 20,383 110,350 133,203 20,313 112,890       136,713 21,309 115,404 06/30/18 95.0%
  21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road       121,718 11,741 109,977 133,102 20,861 112,241       136,121 20,895 115,226 06/30/18 95.0%
  21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway       117,135 11,815 105,320 117,423 9,470 107,953       119,825 12,118 107,708 06/30/18 95.0%
  21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive       161,340 20,048 141,293 163,633 17,971 145,663       170,302 20,105 150,196 06/30/18 95.0%
  21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard       130,101 27,452 102,649 132,509 27,807 104,702       134,848 27,391 107,458 06/30/18 95.0%
  21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East       152,602 45,203 107,400 162,402 53,360 109,042       163,917 58,462 105,455 06/30/18 95.0%
  21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road       116,989 14,774 102,216 119,599 14,979 104,620       122,098 14,609 107,490 06/30/18 95.0%
  21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road             17,437   17,437       132,271 13,504 118,768 06/30/18 95.0%
  21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive       125,525 28,322 97,203 120,941 21,246 99,695       124,326 23,392 100,934 06/30/18 95.0%
  21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place       121,988 16,171 105,818 124,331 15,867 108,463       109,206 16,260 92,946 06/30/18 95.0%
  21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road       114,501 15,662 98,839 116,493 15,183 101,310       120,395 14,389 106,006 06/30/18 95.0%
  21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way             25,850   25,850       125,938 16,558 109,380 06/30/18 95.0%
  21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard       125,143 26,268 98,875 117,242 15,895 101,347       114,720 10,869 103,851 06/30/18 95.0%
  21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard       119,397 38,709 80,688 121,757 38,830 82,927       126,494 57,086 69,408 06/30/18 95.0%
  21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                         34,891 0 34,891 06/30/18 95.0%
  21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court       118,013 22,580 95,433 131,714 36,065 95,649       120,847 30,571 90,277 06/30/18 95.0%
  21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South       113,301 17,821 95,480 114,299 16,371 97,928       117,629 18,190 99,439 06/30/18 95.0%
  21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue       132,204 43,142 89,062 133,622 42,334 91,288       139,218 39,919 99,299 06/30/18 95.0%
  21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue       114,297 25,015 89,282 118,499 24,157 94,342       119,349 23,462 95,887 06/30/18 95.0%
  21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue       114,135 21,042 93,094 117,360 21,999 95,361       121,391 22,277 99,114 06/30/18 95.0%
  21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane       66,964 7,347 59,617 70,854 11,378 59,476       88,104 31,172 56,932 06/30/18 95.0%
  21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue       36,454 1,541 34,913 113,049 19,464 93,585       126,159 57,186 68,973 06/30/18 95.0%
  21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                         71,079 15,939 55,140 06/30/18 95.0%
  21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street       106,125 26,700 79,425 104,852 30,735 74,117       108,249 22,696 85,553 06/30/18 95.0%
  21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway       103,170 19,177 83,993 103,015 16,921 86,093       106,019 18,690 87,329 06/30/18 95.0%
  21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue       114,637 20,524 94,114 126,421 29,719 96,702       120,578 20,545 100,033 06/30/18 95.0%
  21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place             48,947 12,531 36,417       114,554 16,299 98,256 06/30/18 95.0%
  21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road       108,616 15,758 92,858 110,892 15,712 95,180       106,322 16,369 89,953 06/30/18 95.0%
  21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street       102,245 24,867 77,378 103,406 23,706 79,699       106,123 22,974 83,149 06/30/18 95.0%
  21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road       92,832 14,180 78,652 97,515 16,846 80,668       97,487 18,231 79,256 06/30/18 95.0%
  21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street       106,453 24,055 82,398 98,685 14,227 84,458       101,067 13,213 87,854 06/30/18 95.0%
  21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street       115,891 31,652 84,239 119,117 30,104 89,013       119,318 25,741 93,578 06/30/18 95.0%
  21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street       95,756 18,131 77,625 99,382 19,966 79,416       105,668 21,760 83,909 06/30/18 95.0%
  21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                         39,435 241 39,193 06/30/18 95.0%
  21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64       95,241 20,078 75,163 96,522 17,637 78,884       99,265 21,717 77,548 06/30/18 95.0%
  21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009       94,909 17,698 77,211 96,238 17,096 79,142       98,908 16,962 81,946 06/30/18 95.0%
  21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road       93,808 19,726 74,082 94,889 17,265 77,625       98,111 17,004 81,108 06/30/18 95.0%
  21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road       91,685 11,028 80,658 93,640 10,915 82,726       96,495 20,334 76,162 06/30/18 95.0%
  21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South       6,365   6,365 85,493 8,959 76,534       88,014 9,110 78,904 06/30/18 95.0%
  21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6       88,591 14,176 74,415 88,648 12,373 76,275       90,723 12,452 78,271 06/30/18 95.0%
  21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway       82,321 14,621 67,699 83,365 13,634 69,730       87,555 13,382 74,174 06/30/18 95.0%
  21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard       109,101 16,726 92,376 106,748 13,088 93,660       111,493 21,052 90,442 06/30/18 95.0%
  21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court       90,291 7,386 82,905 92,278 7,301 84,978       93,785 7,226 86,559 06/30/18 95.0%
  21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17             35,969 1,093 34,876       79,557 9,134 70,423 06/30/18 95.0%
  21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive       33,949   33,949 76,368 7,621 68,747       78,889 6,655 72,233 06/30/18 95.0%
  21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East       79,941 16,464 63,477 75,495 10,055 65,440       77,065 11,518 65,548 06/30/18 95.0%
  21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street             28,962 2,986 25,975       66,750 19,956 46,794 06/30/18 95.0%
  21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue       92,463 22,247 70,216 90,560 18,447 72,113       92,189 20,297 71,892 06/30/18 95.0%
  21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                         86,258 10,933 75,325 06/30/18 95.0%
  21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive       67,691 13,192 54,499 78,322 11,561 66,761       81,927 13,112 68,816 06/30/18 95.0%
  21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road             27,227   27,227       77,529 4,304 73,225 06/30/18 95.0%
  21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                         7,666 6,326 1,341 06/30/18 95.0%
  21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast       109,784 34,973 74,811 109,792 30,069 79,723       113,486 33,066 80,420 06/30/18 95.0%
  21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                         26,300 870 25,430 06/30/18 95.0%
  21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North       17,594 1,136 16,459 80,963 20,520 60,443       82,948 19,027 63,922 06/30/18 95.0%
  21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street       67,889 9,929 57,960 76,295 16,886 59,409       78,697 17,584 61,113 06/30/18 95.0%
  21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway             49,648 7,496 42,152       76,928 8,648 68,280 06/30/18 95.0%
  21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road             22,773 120 22,653       64,031 7,714 56,317 06/30/18 95.0%
  21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street       62,379 6,933 55,447 63,450 6,617 56,833       66,106 6,390 59,716 06/30/18 95.0%
  21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court             43,759 9,716 34,043       69,963 14,693 55,270 06/30/18 95.0%
  21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                         13,012 396 12,616 06/30/18 95.0%
  21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza       51,166 4,146 47,021 59,268 11,071 48,196       61,112 12,981 48,131 06/30/18 95.0%
  21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                               06/30/18 95.0%
  21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road       51,908 6,696 45,212 59,379 13,679 45,701       53,685 4,974 48,711 06/30/18 95.0%
  21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue       53,147 8,147 45,000 53,930 7,805 46,125       55,431 7,433 47,998 06/30/18 95.0%
  21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle             39,779 4,679 35,100       53,276 5,253 48,022 06/30/18 95.0%
  21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street       37,318 4,673 32,645 39,246 5,785 33,461       40,608 5,072 35,535 06/30/18 95.0%

 

A-1-19

 

 

ANNEX A-1

 

              HISTORICAL FINANCIALS(16)  
                                        UW
          Maturity Prepayment 2016 2016 2016 2017 2017 2017 2018 2018 2018 Most Recent Most Recent Most Recent   Economic
  Loan # Seller(1) Property Name   LTV %(5) Provision (Payments)(15) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($) Revenues ($) Total Expenses ($) NOI ($)(17)  Revenues ($)  Total Expenses ($) NOI ($)(17) As of Occupancy %
  21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road       51,850 8,903 42,947 59,989 15,969 44,021       54,139 15,584 38,555 06/30/18 95.0%
  21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9       117,103 8,279 108,824 118,902 7,902 111,001       121,661 12,783 108,878 06/30/18 95.0%
  21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court       14,438 891 13,547 42,343 12,069 30,274       47,753 11,552 36,202 06/30/18 95.0%
  21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street       16,838   16,838 45,255 4,424 40,831       46,725 5,801 40,925 06/30/18 95.0%
  21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202       49,871 9,102 40,769 47,632 5,844 41,788       48,743 5,052 43,691 06/30/18 95.0%
  21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5       39,642 7,344 32,298 38,153 4,705 33,449       39,354 4,580 34,773 06/30/18 95.0%
  21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                         29,126 5,976 23,150 06/30/18 95.0%
  22 GACC Stonebrook Apartments Phase II   61.7% L(26),Def(89),O(5)                   1,002,442 165,282 837,160 02/28/19 95.0%
  23 GACC Hawk View Industrial Park   49.2% L(24),Def(91),O(5)             2,112,966 140,263 1,972,703         94.0%
  24 CREFI Magnolia Hotel St. Louis   51.8% L(25),Def(91),O(4) 7,409,071 6,282,503 1,126,568 8,342,829 6,670,264 1,672,565 9,334,104 6,949,345 2,384,759 9,365,117 7,031,671 2,333,446 02/28/19 67.9%
  25 CREFI Augusta Self Storage Portfolio   60.7% L(25),Def(91),O(4) 1,693,554 627,531 1,066,023 1,775,539 655,128 1,120,411       2,045,541 680,441 1,365,100 01/31/19 85.2%
  25.01 CREFI Hollywood Storage - Evans                                  
  25.02 CREFI Hollywood Storage - Augusta                                  
  25.03 CREFI Hollywood Storage - Martinez                                  
  26 GACC Clinton West   64.9% L(25),Def(91),O(4)                   1,226,469 518,287 708,182 01/31/19 95.0%
  27 CREFI Residence Inn - Lynchburg   54.4% L(25),Def(91),O(4)                   3,588,275 1,915,817 1,672,458 03/31/19 70.8%
  28 GACC IRG Moraine Industrial   61.2% L(25),Def(91),O(4)       1,754,231 1,042,617 711,614 2,005,063 1,083,182 921,881         95.0%
  29 GACC One Parkway North   66.1% L(25),Def(30),O(5)       3,427,279 2,901,418 525,862 7,361,458 5,225,061 2,136,398 7,367,201 5,102,309 2,264,892 03/31/19 94.7%
  30 GACC Pine Terrace Apartments   55.2% L(26),Def(90),O(4) 2,642,322 1,600,079 1,042,242 2,622,831 1,667,431 955,400 2,788,562 1,602,130 1,186,432 2,799,516 1,588,738 1,210,778 01/31/19 91.9%
  31 GACC Orchard Park Apartments   58.8% L(36),Grtr2%orYM(77),O(7) 1,330,183 563,623 766,560 1,418,065 596,486 821,579 1,415,437 599,559 815,878 1,432,176 593,182 838,994 03/31/19 95.0%
  32 GACC Rockridge Plaza   62.7% L(25),Def(90),O(5) 1,412,409 359,547 1,052,862 1,334,703 396,431 938,273 1,300,906 404,820 896,086         94.5%
  33 CREFI Giant Hershey PA   55.0% L(25),Def(92),O(3) 1,344,200 21,575 1,322,625 1,344,200 20,146 1,324,054 1,344,200 21,043 1,323,157 1,344,200 21,043 1,323,157 03/31/19 97.6%
  34 CREFI 2211 West Camelback Road   55.7% L(25),Def(91),O(4)             1,318,066 579,411 738,655         95.0%
  35 GACC Pell City Portfolio   57.3% L(24),Grtr1%orYM(92),O(4) 3,772,285 2,565,565 1,206,720 4,020,324 2,609,312 1,411,012       4,087,529 2,668,004 1,419,526 02/28/19 69.6%
  35.01 GACC Holiday Inn-Pell City       1,863,464 1,273,120 590,344 2,007,429 1,351,163 656,266       2,041,510 1,392,747 648,763 02/28/19 62.8%
  35.02 GACC Hampton Inn-Pell City       1,908,821 1,292,445 616,376 2,012,895 1,258,149 754,746       2,046,019 1,275,257 770,763 02/28/19 77.8%
  36 GACC 364 Bush   58.5% L(27),Def(88),O(5) 552,440 125,699 426,741 552,440 123,497 428,943 279,927 88,235 191,691 772,052 72,016 700,036 03/31/19 95.0%
  37 GACC 1731 15th Street   60.8% L(25),Def(90),O(5) 662,349 369,783 292,566 776,064 382,925 393,139 385,891 175,929 209,962 738,314 375,715 362,599 03/31/19 95.0%
  38 GACC Sunridge Apartments   53.4% L(25),Def(91),O(4) 3,034,827 2,160,800 874,027 2,842,286 2,308,543 533,742 2,854,507 2,295,674 558,834         87.0%
  39 GACC Alamo Drafthouse Cinema - Lubbock   52.6% L(27),Def(88),O(5)                           95.0%
  40 CREFI Piney Green Food Lion   38.9% L(25),Def(91),O(4) 717,926 222,222 495,704 751,690 221,396 530,294 696,010 220,474 475,536 679,546 233,093 446,454 02/28/19 87.9%

 

A-1-20

 

 

ANNEX A-1

 

        UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease Franchise    
  Loan # Seller(1) Property Name Revenues ($)(4) Expenses ($) NOI ($)(4)(17)(18)  Items ($) NCF ($)(4)(18)  NOI DSCR(19) DSCR(19) Debt Yield %(22) Debt Yield %(22) Title Type(20)  Expiration  Extension Terms Expiration Date(21) PML %  
  1 GACC 3 Columbus Circle 79,416,007 18,918,555 60,497,452 3,903,373 56,594,080 3.11 2.91 12.3% 11.5% Fee          
  2 CREFI/JPMCB ILPT Hawaii Portfolio 86,985,222 18,221,433 68,763,789 557,900 68,205,889 2.42 2.40 10.6% 10.5% Fee          
  2.001 CREFI/JPMCB 2810 Pukoloa Street                   Fee          
  2.002 CREFI/JPMCB 1360 Pali Highway                   Fee          
  2.003 CREFI/JPMCB 1001 Ahua Street                   Fee          
  2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                   Fee          
  2.005 CREFI/JPMCB 2850 Paa Street                   Fee          
  2.006 CREFI/JPMCB 949 Mapunapuna Street                   Fee          
  2.007 CREFI/JPMCB 2828 Paa Street                   Fee          
  2.008 CREFI/JPMCB 80 Sand Island Access Road                   Fee          
  2.009 CREFI/JPMCB 1030 Mapunapuna Street                   Fee          
  2.010 CREFI/JPMCB 150 Puuhale Road                   Fee          
  2.011 CREFI/JPMCB 2344 Pahounui Drive                   Fee          
  2.012 CREFI/JPMCB 120 Sand Island Access Road                   Fee          
  2.013 CREFI/JPMCB 1122 Mapunapuna Street                   Fee          
  2.014 CREFI/JPMCB 2915 Kaihikapu Street                   Fee          
  2.015 CREFI/JPMCB 819 Ahua Street                   Fee          
  2.016 CREFI/JPMCB 2144 Auiki Street                   Fee          
  2.017 CREFI/JPMCB 1027 Kikowaena Place                   Fee          
  2.018 CREFI/JPMCB 1931 Kahai Street                   Fee          
  2.019 CREFI/JPMCB 148 Mokauea Street                   Fee          
  2.020 CREFI/JPMCB 2886 Paa Street                   Fee          
  2.021 CREFI/JPMCB 2838 Kilihau Street                   Fee          
  2.022 CREFI/JPMCB 803 Ahua Street                   Fee          
  2.023 CREFI/JPMCB 220 Puuhale Road                   Fee          
  2.024 CREFI/JPMCB 930 Mapunapuna Street                   Fee          
  2.025 CREFI/JPMCB 2103 Kaliawa Street                   Fee          
  2.026 CREFI/JPMCB 2969 Mapunapuna Place                   Fee          
  2.027 CREFI/JPMCB 158 Sand Island Access Road                   Fee          
  2.028 CREFI/JPMCB 1926 Auiki Street                   Fee          
  2.029 CREFI/JPMCB 113 Puuhale Road                   Fee          
  2.030 CREFI/JPMCB 2250 Pahounui Drive                   Fee          
  2.031 CREFI/JPMCB 733 Mapunapuna Street                   Fee          
  2.032 CREFI/JPMCB 761 Ahua Street                   Fee          
  2.033 CREFI/JPMCB 918 Ahua Street                   Fee          
  2.034 CREFI/JPMCB 180 Sand Island Access Road                   Fee          
  2.035 CREFI/JPMCB 2829 Awaawaloa Street                   Fee          
  2.036 CREFI/JPMCB 120 Mokauea Street                   Fee          
  2.037 CREFI/JPMCB 2861 Mokumoa Street                   Fee          
  2.038 CREFI/JPMCB 2826 Kaihikapu Street                   Fee          
  2.039 CREFI/JPMCB 179 Sand Island Access Road                   Fee          
  2.040 CREFI/JPMCB 855 Mapunapuna Street                   Fee          
  2.041 CREFI/JPMCB 2308 Pahounui Drive                   Fee          
  2.042 CREFI/JPMCB 619 Mapunapuna Street                   Fee          
  2.043 CREFI/JPMCB 2846-A Awaawaloa Street                   Fee          
  2.044 CREFI/JPMCB 238 Sand Island Access Road                   Fee          
  2.045 CREFI/JPMCB 704 Mapunapuna Street                   Fee          
  2.046 CREFI/JPMCB 120B Mokauea Street                   Fee          
  2.047 CREFI/JPMCB 1150 Kikowaena Street                   Fee          
  2.048 CREFI/JPMCB 2127 Auiki Street                   Fee          
  2.049 CREFI/JPMCB 2810 Paa Street                   Fee          
  2.050 CREFI/JPMCB 2841 Pukoloa Street                   Fee          
  2.051 CREFI/JPMCB 1000 Mapunapuna Street                   Fee          
  2.052 CREFI/JPMCB 2829 Pukoloa Street                   Fee          
  2.053 CREFI/JPMCB 889 Ahua Street                   Fee          
  2.054 CREFI/JPMCB 2819 Pukoloa Street                   Fee          
  2.055 CREFI/JPMCB 1038 Kikowaena Place                   Fee          
  2.056 CREFI/JPMCB 2965 Mokumoa Street                   Fee          
  2.057 CREFI/JPMCB 850 Ahua Street                   Fee          
  2.058 CREFI/JPMCB 1330 Pali Highway                   Fee          
  2.059 CREFI/JPMCB 2865 Pukoloa Street                   Fee          
  2.060 CREFI/JPMCB 2855 Pukoloa Street                   Fee          
  2.061 CREFI/JPMCB 789 Mapunapuna Street                   Fee          
  2.062 CREFI/JPMCB 2960 Mokumoa Street                   Fee          
  2.063 CREFI/JPMCB 231B Sand Island Access Road                   Fee          
  2.064 CREFI/JPMCB 2020 Auiki Street                   Fee          
  2.065 CREFI/JPMCB 2857 Awaawaloa Street                   Fee          
  2.066 CREFI/JPMCB 1050 Kikowaena Place                   Fee          
  2.067 CREFI/JPMCB 2850 Mokumoa Street                   Fee          
  2.068 CREFI/JPMCB 2840 Mokumoa Street                   Fee          
  2.069 CREFI/JPMCB 2830 Mokumoa Street                   Fee          
  2.070 CREFI/JPMCB 960 Mapunapuna Street                   Fee          
  2.071 CREFI/JPMCB 125B Puuhale Road                   Fee          
  2.072 CREFI/JPMCB 2809 Kaihikapu Street                   Fee          
  2.073 CREFI/JPMCB 212 Mohonua Place                   Fee          
  2.074 CREFI/JPMCB 692 Mapunapuna Street                   Fee          
  2.075 CREFI/JPMCB 1024 Kikowaena Place                   Fee          
  2.076 CREFI/JPMCB 669 Ahua Street                   Fee          
  2.077 CREFI/JPMCB 215 Puuhale Road                   Fee          
  2.078 CREFI/JPMCB 142 Mokauea Street                   Fee          
  2.079 CREFI/JPMCB 2847 Awaawaloa Street                   Fee          
  2.080 CREFI/JPMCB 2816 Awaawaloa Street                   Fee          
  2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                   Fee          
  2.082 CREFI/JPMCB 2864 Mokumoa Street                   Fee          
  2.083 CREFI/JPMCB 770 Mapunapuna Street                   Fee          
  2.084 CREFI/JPMCB 151 Puuhale Road                   Fee          
  2.085 CREFI/JPMCB 207 Puuhale Road                   Fee          
  2.086 CREFI/JPMCB 2970 Mokumoa Street                   Fee          
  2.087 CREFI/JPMCB 2868 Kaihikapu Street                   Fee          
  2.088 CREFI/JPMCB 2908 Kaihikapu Street                   Fee          
  2.089 CREFI/JPMCB 2814 Kilihau Street                   Fee          
  2.090 CREFI/JPMCB 759 Puuloa Road                   Fee          
  2.091 CREFI/JPMCB 659 Puuloa Road                   Fee          
  2.092 CREFI/JPMCB 667 Puuloa Road                   Fee          
  2.093 CREFI/JPMCB 679 Puuloa Road                   Fee          
  2.094 CREFI/JPMCB 689 Puuloa Road                   Fee          
  2.095 CREFI/JPMCB 950 Mapunapuna Street                   Fee          
  2.096 CREFI/JPMCB 822 Mapunapuna Street                   Fee          
  2.097 CREFI/JPMCB 842 Mapunapuna Street                   Fee          
  2.098 CREFI/JPMCB 214 Sand Island Access Road                   Fee          

 

A-1-21

 

 

ANNEX A-1

 

        UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease Franchise    
  Loan # Seller(1) Property Name Revenues ($)(4) Expenses ($) NOI ($)(4)(17)(18)  Items ($) NCF ($)(4)(18)  NOI DSCR(19) DSCR(19) Debt Yield %(22) Debt Yield %(22) Title Type(20)  Expiration  Extension Terms Expiration Date(21) PML %  
  2.099 CREFI/JPMCB 709 Ahua Street                   Fee          
  2.100 CREFI/JPMCB 766 Mapunapuna Street                   Fee          
  2.101 CREFI/JPMCB 830 Mapunapuna Street                   Fee          
  2.102 CREFI/JPMCB 2855 Kaihikapu Street                   Fee          
  2.103 CREFI/JPMCB 865 Ahua Street                   Fee          
  2.104 CREFI/JPMCB 852 Mapunapuna Street                   Fee          
  2.105 CREFI/JPMCB 2906 Kaihikapu Street                   Fee          
  2.106 CREFI/JPMCB 2879 Paa Street                   Fee          
  2.107 CREFI/JPMCB 702 Ahua Street                   Fee          
  2.108 CREFI/JPMCB 2864 Awaawaloa Street                   Fee          
  2.109 CREFI/JPMCB 2819 Mokumoa Street - A                   Fee          
  2.110 CREFI/JPMCB 2869 Mokumoa Street                   Fee          
  2.111 CREFI/JPMCB 2819 Mokumoa Street - B                   Fee          
  2.112 CREFI/JPMCB 228 Mohonua Place                   Fee          
  2.113 CREFI/JPMCB 2264 Pahounui Drive                   Fee          
  2.114 CREFI/JPMCB 808 Ahua Street                   Fee          
  2.115 CREFI/JPMCB 2827 Kaihikapu Street                   Fee          
  2.116 CREFI/JPMCB 697 Ahua Street                   Fee          
  2.117 CREFI/JPMCB 2849 Kaihikapu Street                   Fee          
  2.118 CREFI/JPMCB 2831 Awaawaloa Street                   Fee          
  2.119 CREFI/JPMCB 2858 Kaihikapu Street                   Fee          
  2.120 CREFI/JPMCB 2276 Pahounui Drive                   Fee          
  2.121 CREFI/JPMCB 2806 Kaihikapu Street                   Fee          
  2.122 CREFI/JPMCB 1052 Ahua Street                   Fee          
  2.123 CREFI/JPMCB 2889 Mokumoa Street                   Fee          
  2.124 CREFI/JPMCB 685 Ahua Street                   Fee          
  2.125 CREFI/JPMCB 2839 Mokumoa Street                   Fee          
  2.126 CREFI/JPMCB 94-240 Pupuole Street                   Fee          
  2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                   Fee          
  2.128 CREFI/JPMCB 719 Ahua Street                   Fee          
  2.129 CREFI/JPMCB 2812 Awaawaloa Street                   Fee          
  2.130 CREFI/JPMCB 2927 Mokumoa Street                   Fee          
  2.131 CREFI/JPMCB 197 Sand Island Access Road                   Fee          
  2.132 CREFI/JPMCB 2844 Kaihikapu Street                   Fee          
  2.133 CREFI/JPMCB 2879 Mokumoa Street                   Fee          
  2.134 CREFI/JPMCB 2135 Auiki Street                   Fee          
  2.135 CREFI/JPMCB 855 Ahua Street                   Fee          
  2.136 CREFI/JPMCB 2122 Kaliawa Street                   Fee          
  2.137 CREFI/JPMCB 2831 Kaihikapu Street                   Fee          
  2.138 CREFI/JPMCB 729 Ahua Street                   Fee          
  2.139 CREFI/JPMCB 739 Ahua Street                   Fee          
  2.140 CREFI/JPMCB 2833 Paa Street #2                   Fee          
  2.141 CREFI/JPMCB 2833 Paa Street                   Fee          
  2.142 CREFI/JPMCB 2815 Kaihikapu Street                   Fee          
  2.143 CREFI/JPMCB 1062 Kikowaena Place                   Fee          
  2.144 CREFI/JPMCB 673 Ahua Street                   Fee          
  2.145 CREFI/JPMCB 2106 Kaliawa Street                   Fee          
  2.146 CREFI/JPMCB 812 Mapunapuna Street                   Fee          
  2.147 CREFI/JPMCB 2804 Kilihau Street                   Fee          
  2.148 CREFI/JPMCB 525 North King Street                   Fee          
  2.149 CREFI/JPMCB 204 Sand Island Access Road                   Fee          
  2.150 CREFI/JPMCB 660 Ahua Street                   Fee          
  2.151 CREFI/JPMCB 218 Mohonua Place                   Fee          
  2.152 CREFI/JPMCB 125 Puuhale Road                   Fee          
  2.153 CREFI/JPMCB 645 Ahua Street                   Fee          
  2.154 CREFI/JPMCB 675 Mapunapuna Street                   Fee          
  2.155 CREFI/JPMCB 659 Ahua Street                   Fee          
  2.156 CREFI/JPMCB 1055 Ahua Street                   Fee          
  2.157 CREFI/JPMCB 944 Ahua Street                   Fee          
  2.158 CREFI/JPMCB 2019 Kahai Street                   Fee          
  2.159 CREFI/JPMCB 2001 Kahai Street                   Fee          
  2.160 CREFI/JPMCB 106 Puuhale Road                   Fee          
  2.161 CREFI/JPMCB 2875 Paa Street                   Fee          
  2.162 CREFI/JPMCB 1024 Mapunapuna Street                   Fee          
  2.163 CREFI/JPMCB 2760 Kamehameha Highway                   Fee          
  2.164 CREFI/JPMCB 2635 Waiwai Loop A                   Fee          
  2.165 CREFI/JPMCB 2635 Waiwai Loop B                   Fee          
  2.166 CREFI/JPMCB 2836 Awaawaloa Street                   Fee          
  2.167 CREFI/JPMCB 609 Ahua Street                   Fee          
  2.168 CREFI/JPMCB 905 Ahua Street                   Fee          
  2.169 CREFI/JPMCB 2110 Auiki Street                   Fee          
  2.170 CREFI/JPMCB 140 Puuhale Road                   Fee          
  2.171 CREFI/JPMCB 2139 Kaliawa Street                   Fee          
  2.172 CREFI/JPMCB 231 Sand Island Access Road                   Fee          
  2.173 CREFI/JPMCB 2140 Kaliawa Street                   Fee          
  2.174 CREFI/JPMCB 33 South Vineyard Boulevard                   Fee          
  2.175 CREFI/JPMCB 970 Ahua Street                   Fee          
  2.176 CREFI/JPMCB 960 Ahua Street                   Fee          
  2.177 CREFI/JPMCB 1045 Mapunapuna Street                   Fee          
  2.178 CREFI/JPMCB 165 Sand Island Access Road                   Fee          
  2.179 CREFI/JPMCB 2839 Kilihau Street                   Fee          
  2.180 CREFI/JPMCB 2829 Kilihau Street                   Fee          
  2.181 CREFI/JPMCB 2833 Kilihau Street                   Fee          
  2.182 CREFI/JPMCB 2821 Kilihau Street                   Fee          
  2.183 CREFI/JPMCB 2808 Kam Highway                   Fee          
  2.184 CREFI/JPMCB 2815 Kilihau Street                   Fee          
  2.185 CREFI/JPMCB 2850 Awaawaloa Street                   Fee          
  2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                   Fee          
  3 GACC 59 Maiden Lane 50,166,869 26,380,972 23,785,897 2,015,766 21,770,131 2.94 2.69 11.9% 10.9% Fee          
  4 GACC 101 California 98,039,071 30,562,252 67,476,820 1,235,032 66,241,788 3.28 3.22 12.8% 12.6% Fee       18%  
  5 JPMCB SWVP Portfolio 67,719,285 43,853,764 23,865,520 3,385,964 20,479,556 2.37 2.04 11.9% 10.2% Fee          
  5.01 JPMCB InterContinental 32,072,057 20,123,933 11,948,124 1,603,603 10,344,521         Fee     01/23/2033    
  5.02 JPMCB DoubleTree Sunrise 14,545,812 9,838,315 4,707,496 727,291 3,980,206         Fee     05/31/2029    
  5.03 JPMCB DoubleTree Charlotte 10,331,719 6,558,669 3,773,050 516,586 3,256,464         Fee     10/31/2029    
  5.04 JPMCB DoubleTree RTP 10,769,697 7,332,847 3,436,850 538,485 2,898,365         Fee     05/31/2030    
  6 CREFI Arbor Hotel Portfolio 34,282,620 22,237,977 12,044,646 1,371,305 10,673,339 2.35 2.08 12.0% 10.7% Fee       Various  
  6.01 CREFI Residence Inn Salt Lake City 7,518,739 4,831,560 2,687,179 300,750 2,386,429         Fee     04/17/2034 10%  
  6.02 CREFI Hampton Inn Santa Barbara 5,751,583 3,320,423 2,431,160 230,063 2,201,097         Fee     04/17/2034 10%  
  6.03 CREFI Hampton Inn Bloomington 6,062,210 4,021,828 2,040,382 242,488 1,797,893         Fee     04/17/2034    
  6.04 CREFI Hampton Inn Norwood 5,638,173 3,736,655 1,901,518 225,527 1,675,991         Fee     04/19/2034    

 

A-1-22

 

 

ANNEX A-1

 

        UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease Franchise    
  Loan # Seller(1) Property Name Revenues ($)(4) Expenses ($) NOI ($)(4)(17)(18)  Items ($) NCF ($)(4)(18)  NOI DSCR(19) DSCR(19) Debt Yield %(22) Debt Yield %(22) Title Type(20)  Expiration  Extension Terms Expiration Date(21) PML %  
  6.05 CREFI Springhill Suites Bloomington 4,830,813 3,193,460 1,637,354 193,233 1,444,121         Fee     04/17/2034    
  6.06 CREFI Hyatt Place Arlington 4,481,102 3,134,050 1,347,053 179,244 1,167,808         Fee     04/17/2039    
  7 CREFI Green Hills Corporate Center 11,600,672 4,812,650 6,788,021 610,449 6,177,573 2.50 2.28 11.0% 10.0% Fee          
  8 JPMCB Weston I & II 6,613,852 2,179,876 4,433,976 129,916 4,304,060 1.58 1.53 9.2% 8.9% Fee          
  9 GACC Moffett Towers II - Building V 26,462,375 3,386,315 23,076,059 72,513 23,003,547 3.33 3.32 13.6% 13.5% Fee       2%  
  10 GACC Newport Corporate Center 39,917,673 6,775,774 33,141,899 0 33,141,899 5.63 5.63 20.2% 20.2% Fee       10%  
  11 CREFI Western Digital R&D Campus 8,432,757 2,002,341 6,430,416 348,103 6,082,314 1.89 1.79 8.5% 8.0% Fee       17%  
  12 CREFI Lakeside Apartments 9,233,639 3,388,744 5,844,895 142,000 5,702,895 1.67 1.63 8.3% 8.1% Fee          
  13 GACC Central Tower Office 14,270,330 4,213,489 10,056,841 679,174 9,377,667 2.49 2.32 10.3% 9.6% Fee       19%  
  14 CREFI Birch Landing Apartments 6,116,217 3,074,989 3,041,228 163,806 2,877,422 1.98 1.87 9.2% 8.7% Fee          
  15 JPMCB Greenleaf at Howell 4,967,499 1,107,903 3,859,596 238,397 3,621,199 1.27 1.20 8.3% 7.8% Fee          
  16 GACC Arctic Glacier Portfolio 2,644,723 79,342 2,565,381 80,905 2,484,476 2.20 2.13 10.4% 10.1% Fee          
  16.01 GACC Arctic Glacier - Menomonee                   Fee          
  16.02 GACC Arctic Glacier - West St. Paul                   Fee          
  16.03 GACC Arctic Glacier - Mississauga                   Fee          
  16.04 GACC Arctic Glacier - Fairport                   Fee          
  16.05 GACC Arctic Glacier - West Point                   Fee          
  16.06 GACC Arctic Glacier - Twin Oaks                   Fee          
  16.07 GACC Arctic Glacier - Newburgh                   Fee          
  16.08 GACC Arctic Glacier - Winnipeg                   Fee          
  16.09 GACC Arctic Glacier - Port Huron                   Fee          
  16.10 GACC Arctic Glacier - Ypsilanti                   Fee          
  16.11 GACC Arctic Glacier - Chatham                   Fee          
  16.12 GACC Arctic Glacier - Omaha                   Fee          
  16.13 GACC Arctic Glacier - Rapid City                   Fee          
  16.14 GACC Arctic Glacier - Grayling                   Fee          
  16.15 GACC Arctic Glacier - Belding                   Fee          
  16.16 GACC Arctic Glacier - Marshall                   Fee          
  16.17 GACC Arctic Glacier - Dubuque                   Fee          
  16.18 GACC Arctic Glacier - Lake Ozark                   Fee          
  16.19 GACC Arctic Glacier - Pierre                   Fee          
  16.20 GACC Arctic Glacier - Shelby                   Fee          
  16.21 GACC Arctic Glacier - Storm Lake                   Fee          
  17 JPMCB Hilton Melbourne 12,320,063 8,967,003 3,353,060 0 3,353,060 2.80 2.80 13.7% 13.7% Fee     01/31/2033    
  18 JPMCB Park Central Plaza I & II 4,146,072 1,683,869 2,462,203 133,395 2,328,808 1.60 1.51 10.3% 9.7% Fee          
  19 GACC Infinity Park Apartments 3,685,084 1,290,588 2,394,496 120,750 2,273,746 1.76 1.67 11.6% 11.0% Fee          
  20 CREFI 57 East 11th Street 5,215,222 838,283 4,376,939 196,583 4,180,356 1.63 1.55 8.0% 7.6% Fee          
  21 GACC Heartland Dental Medical Office Portfolio 27,234,364 6,069,986 21,164,378 1,161,636 20,002,741 1.68 1.59 11.8% 11.2% Fee          
  21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive 1,333,239 231,794 1,101,445 86,780 1,014,665         Fee          
  21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road 475,299 126,938 348,361 15,435 332,925         Fee          
  21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road 356,652 67,131 289,521 17,200 272,320         Fee          
  21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza 467,642 176,246 291,396 21,599 269,797         Fee          
  21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street 345,195 77,648 267,547 10,948 256,599         Fee          
  21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive 287,637 39,601 248,036 9,523 238,513         Fee          
  21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220 334,162 108,674 225,488 9,015 216,473         Fee          
  21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377 248,673 40,384 208,289 6,128 202,161         Fee          
  21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway 266,456 57,430 209,027 7,413 201,613         Fee          
  21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard 267,872 71,074 196,798 9,041 187,757         Fee          
  21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive 271,047 52,795 218,252 54,900 163,351         Fee          
  21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue 229,800 49,391 180,409 5,886 174,523         Fee          
  21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway 247,437 68,548 178,889 7,390 171,499         Fee          
  21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street 200,337 25,050 175,287 12,190 163,097         Fee          
  21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street 204,662 17,445 187,217 8,621 178,596         Fee          
  21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway 210,772 39,265 171,507 4,811 166,696         Fee          
  21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard 241,051 65,780 175,272 10,632 164,639         Fee          
  21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road 246,695 76,401 170,294 7,175 163,118         Fee          
  21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place 213,944 43,921 170,023 6,262 163,761         Fee          
  21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue 201,093 32,877 168,216 4,870 163,346         Fee          
  21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road 246,944 79,064 167,880 5,782 162,098         Fee          
  21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road 196,957 31,658 165,298 5,500 159,798         Fee          
  21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road 222,571 54,546 168,025 15,277 152,748         Fee          
  21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive 210,427 50,402 160,025 9,543 150,483         Fee          
  21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard 221,914 59,012 162,902 6,932 155,969         Fee          
  21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street 241,485 78,925 162,560 7,770 154,790         Fee          
  21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway 212,165 54,855 157,310 6,692 150,618         Fee          
  21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway 204,862 50,034 154,828 4,072 150,756         Fee          
  21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway 212,818 60,500 152,318 5,200 147,118         Fee          
  21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707 183,997 31,399 152,598 4,925 147,673         Fee          
  21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road 212,045 57,274 154,771 6,953 147,818         Fee          
  21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive 210,345 52,067 158,278 13,283 144,995         Fee          
  21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard 209,287 58,240 151,047 6,910 144,136         Fee          
  21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way 188,033 35,627 152,406 5,220 147,185         Fee          
  21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive 184,234 38,007 146,226 4,481 141,745         Fee          
  21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard 189,096 42,664 146,432 4,774 141,658         Fee          
  21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane 190,686 44,981 145,705 4,437 141,268         Fee          
  21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road 194,895 50,002 144,893 6,001 138,893         Fee          
  21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road 196,150 39,459 156,691 13,017 143,674         Fee          
  21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South 177,023 29,590 147,433 4,455 142,978         Fee          
  21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane 186,658 37,937 148,722 5,356 143,365         Fee          
  21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway 178,988 32,939 146,050 6,351 139,698         Fee          
  21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road 183,405 38,652 144,753 9,276 135,477         Fee          
  21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road 197,537 53,011 144,525 4,434 140,091         Fee          
  21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive 184,519 36,526 147,994 7,406 140,587         Fee          
  21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47 176,122 33,709 142,413 4,268 138,145         Fee          
  21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road 169,204 27,226 141,977 7,354 134,623         Fee          
  21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road 195,378 47,078 148,299 9,590 138,709         Fee          
  21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane 198,287 47,991 150,295 13,827 136,469         Fee          
  21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50 196,240 58,099 138,142 5,780 132,361         Fee          
  21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square 183,611 47,943 135,668 4,444 131,224         Fee          
  21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street 153,129 15,942 137,187 5,885 131,302         Fee          
  21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road 182,056 44,404 137,652 6,599 131,053         Fee          
  21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road 179,797 41,183 138,614 9,590 129,024         Fee          
  21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center 173,560 30,386 143,174 8,953 134,221         Fee          
  21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue 163,004 26,473 136,531 5,205 131,325         Fee          
  21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue 156,565 22,809 133,756 4,465 129,291         Fee          
  21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard 186,295 50,731 135,564 5,860 129,704         Fee          
  21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard 164,939 33,620 131,319 4,499 126,820         Fee          
  21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue 184,053 47,095 136,959 9,963 126,995         Fee          
  21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119 147,810 17,555 130,255 4,860 125,395         Fee          
  21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road 148,100 16,811 131,289 7,690 123,599         Fee          

 

A-1-23

 

 

ANNEX A-1

 

        UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease Franchise    
  Loan # Seller(1) Property Name Revenues ($)(4) Expenses ($) NOI ($)(4)(17)(18)  Items ($) NCF ($)(4)(18)  NOI DSCR(19) DSCR(19) Debt Yield %(22) Debt Yield %(22) Title Type(20)  Expiration  Extension Terms Expiration Date(21) PML %  
  21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road 204,221 66,620 137,601 11,850 125,752         Fee          
  21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road 173,680 40,494 133,186 6,123 127,063         Fee          
  21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North 168,232 32,341 135,891 8,543 127,348         Fee          
  21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road 169,055 40,522 128,533 4,737 123,797         Fee          
  21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road 145,700 18,068 127,632 4,367 123,264         Fee          
  21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44 204,522 70,172 134,351 7,483 126,867         Fee          
  21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard 160,216 28,762 131,454 5,689 125,765         Fee          
  21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway 147,547 19,313 128,234 4,690 123,544         Fee          
  21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza 194,851 67,435 127,416 5,039 122,377         Fee          
  21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard 175,634 48,081 127,554 4,132 123,421         Fee          
  21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West 158,598 32,174 126,424 7,193 119,232         Fee          
  21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street 185,169 57,508 127,661 3,996 123,665         Fee          
  21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 151,994 26,706 125,288 4,846 120,442         Fee          
  21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive 143,409 19,863 123,546 4,429 119,117         Fee          
  21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South 155,093 28,981 126,112 4,641 121,471         Fee          
  21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 161,083 34,405 126,678 6,566 120,112         Fee          
  21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard 155,584 30,373 125,210 5,204 120,006         Fee          
  21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive 156,296 33,770 122,526 6,327 116,199         Fee          
  21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street 154,501 30,090 124,411 5,656 118,755         Fee          
  21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road 158,270 38,083 120,187 4,852 115,335         Fee          
  21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway 152,458 29,282 123,176 4,726 118,450         Fee          
  21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place 176,774 55,127 121,647 6,734 114,914         Fee          
  21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle 139,112 17,428 121,684 3,720 117,964         Fee          
  21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North 135,238 16,739 118,499 4,586 113,913         Fee          
  21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road 183,869 57,998 125,871 7,641 118,231         Fee          
  21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive 163,128 42,357 120,770 7,298 113,472         Fee          
  21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard 139,700 22,748 116,952 5,232 111,720         Fee          
  21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road 130,458 14,331 116,127 5,238 110,889         Fee          
  21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway 130,249 13,773 116,475 4,445 112,031         Fee          
  21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70 147,850 31,690 116,161 5,159 111,001         Fee          
  21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street 164,396 44,127 120,269 7,613 112,656         Fee          
  21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road 130,884 17,048 113,836 5,129 108,707         Fee          
  21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road 151,189 35,512 115,678 5,207 110,471         Fee          
  21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard 143,117 29,684 113,433 4,500 108,933         Fee          
  21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road 136,036 25,458 110,578 6,198 104,380         Fee          
  21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway 126,383 16,068 110,315 4,632 105,683         Fee          
  21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive 176,227 28,930 147,298 4,939 142,359         Fee          
  21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard 140,451 36,733 103,718 3,714 100,005         Fee          
  21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East 176,665 66,003 110,661 5,918 104,744         Fee          
  21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road 122,139 18,293 103,846 4,950 98,896         Fee          
  21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road 121,021 17,501 103,520 5,703 97,817         Fee          
  21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive 131,025 31,600 99,425 4,404 95,020         Fee          
  21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place 123,988 21,184 102,804 5,948 96,856         Fee          
  21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road 121,252 17,865 103,388 6,310 97,078         Fee          
  21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way 126,854 24,896 101,958 5,857 96,101         Fee          
  21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard 117,276 14,086 103,190 6,108 97,082         Fee          
  21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard 163,710 64,214 99,496 6,774 92,722         Fee          
  21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road 126,997 27,530 99,467 5,339 94,128         Fee          
  21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court 131,026 35,307 95,719 3,448 92,271         Fee          
  21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South 125,241 25,878 99,363 5,701 93,662         Fee          
  21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue 145,396 44,029 101,368 6,840 94,528         Fee          
  21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue 130,250 37,459 92,791 5,515 87,276         Fee          
  21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue 126,893 30,184 96,710 7,573 89,137         Fee          
  21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane 130,396 37,011 93,385 5,551 87,834         Fee          
  21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue 145,875 53,743 92,132 7,873 84,259         Fee          
  21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail 111,310 27,204 84,106 4,108 79,997         Fee          
  21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street 108,907 23,687 85,221 4,294 80,927         Fee          
  21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway 109,811 24,210 85,601 4,183 81,418         Fee          
  21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue 121,856 24,085 97,771 6,605 91,166         Fee          
  21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place 110,557 24,552 86,006 4,853 81,153         Fee          
  21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road 102,092 19,465 82,627 4,475 78,152         Fee          
  21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street 107,800 26,172 81,628 4,454 77,174         Fee          
  21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road 105,434 24,058 81,376 6,364 75,012         Fee          
  21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street 101,271 16,772 84,499 6,740 77,759         Fee          
  21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street 112,990 28,998 83,991 5,381 78,610         Fee          
  21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street 105,068 24,914 80,154 6,286 73,868         Fee          
  21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road 113,863 27,431 86,432 4,324 82,108         Fee          
  21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64 111,761 33,517 78,244 4,850 73,395         Fee          
  21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009 97,850 17,919 79,930 3,948 75,983         Fee          
  21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road 102,083 23,177 78,906 5,019 73,887         Fee          
  21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road 106,556 23,207 83,349 4,537 78,812         Fee          
  21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South 89,206 11,653 77,552 6,104 71,449         Fee          
  21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 92,573 15,984 76,589 4,155 72,434         Fee          
  21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway 87,811 16,426 71,385 2,519 68,865         Fee          
  21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard 97,689 23,871 73,818 3,845 69,973         Fee          
  21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court 82,042 9,680 72,362 2,846 69,516         Fee          
  21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17 88,156 15,944 72,213 4,483 67,730         Fee          
  21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive 77,933 8,916 69,017 4,974 64,043         Fee          
  21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East 87,350 20,554 66,797 3,027 63,770         Fee          
  21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street 95,718 27,241 68,477 4,837 63,640         Fee          
  21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue 92,421 22,303 70,118 3,824 66,294         Fee          
  21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive 80,578 14,337 66,241 6,448 59,793         Fee          
  21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive 84,488 16,747 67,742 4,834 62,907         Fee          
  21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road 75,786 11,122 64,665 4,588 60,077         Fee          
  21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive 77,634 13,626 64,008 6,576 57,432         Fee          
  21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast 99,469 38,955 60,514 5,491 55,023         Fee          
  21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue 81,448 22,398 59,049 2,845 56,204         Fee          
  21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North 85,950 23,917 62,033 5,620 56,413         Fee          
  21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street 88,128 29,187 58,941 6,019 52,922         Fee          
  21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway 75,173 11,040 64,133 3,777 60,356         Fee          
  21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road 63,035 9,234 53,801 3,544 50,256         Fee          
  21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street 66,359 8,399 57,960 7,322 50,637         Fee          
  21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court 68,132 16,726 51,406 3,082 48,323         Fee          
  21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane 67,098 14,550 52,548 4,332 48,216         Fee          
  21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza 63,792 14,822 48,970 2,967 46,003         Fee          
  21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive 60,738 13,460 47,278 4,797 42,481         Fee          
  21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road 53,599 6,618 46,981 5,629 41,352         Fee          
  21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue 55,722 8,983 46,739 5,258 41,481         Fee          
  21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle 54,472 6,940 47,532 4,153 43,379         Fee          
  21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street 56,222 6,914 49,308 6,919 42,389         Fee          

 

A-1-24

 

 

ANNEX A-1

 

        UW UW Total UW UW Capital UW UW UW NCF UW NOI UW NCF   Ground Lease Ground Lease Franchise    
  Loan # Seller(1) Property Name Revenues ($)(4) Expenses ($) NOI ($)(4)(17)(18)  Items ($) NCF ($)(4)(18)  NOI DSCR(19) DSCR(19) Debt Yield %(22) Debt Yield %(22) Title Type(20)  Expiration  Extension Terms Expiration Date(21) PML %  
  21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road 63,263 19,579 43,684 3,458 40,226         Fee          
  21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 54,262 13,543 40,719 4,002 36,717         Fee          
  21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court 59,733 13,391 46,343 4,520 41,823         Fee          
  21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street 50,539 9,575 40,963 3,761 37,203         Fee          
  21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 49,221 6,997 42,224 3,782 38,443         Fee          
  21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 39,615 6,197 33,418 2,323 31,095         Fee          
  21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 37,774 10,406 27,368 2,968 24,400         Fee          
  22 GACC Stonebrook Apartments Phase II 1,977,706 490,081 1,487,624 24,500 1,463,124 1.23 1.21 8.0% 7.8% Fee       10%  
  23 GACC Hawk View Industrial Park 2,435,032 307,730 2,127,303 81,522 2,045,780 1.93 1.85 12.3% 11.8% Fee          
  24 CREFI Magnolia Hotel St. Louis 9,365,117 7,076,107 2,289,009 374,605 1,914,405 2.21 1.85 13.9% 11.6% Fee/Leasehold     12/31/2036    
  25 CREFI Augusta Self Storage Portfolio 2,045,541 667,341 1,378,200 24,764 1,353,436 1.46 1.43 9.0% 8.8% Fee          
  25.01 CREFI Hollywood Storage - Evans                   Fee          
  25.02 CREFI Hollywood Storage - Augusta                   Fee          
  25.03 CREFI Hollywood Storage - Martinez                   Fee          
  26 GACC Clinton West 1,752,784 465,871 1,286,913 17,500 1,269,413 1.31 1.29 8.4% 8.3% Fee          
  27 CREFI Residence Inn - Lynchburg 3,588,275 1,937,336 1,650,938 143,531 1,507,407 1.88 1.72 12.0% 10.9% Fee     03/08/2038    
  28 GACC IRG Moraine Industrial 2,411,287 953,898 1,457,389 161,424 1,295,965 1.70 1.52 10.7% 9.5% Fee          
  29 GACC One Parkway North 7,798,200 5,283,305 2,514,895 240,626 2,274,269 3.00 2.71 19.9% 18.0% Leasehold 12/13/2116 None      
  30 GACC Pine Terrace Apartments 2,943,117 1,575,212 1,367,905 115,140 1,252,765 1.73 1.58 11.4% 10.5% Fee          
  31 GACC Orchard Park Apartments 1,514,819 583,412 931,408 27,216 904,192 1.64 1.59 8.5% 8.2% Fee       20%  
  32 GACC Rockridge Plaza 1,486,194 429,373 1,056,821 93,842 962,979 1.58 1.44 10.1% 9.2% Fee          
  33 CREFI Giant Hershey PA 1,453,815 295,329 1,158,485 33,427 1,125,059 2.59 2.51 11.1% 10.8% Fee          
  34 CREFI 2211 West Camelback Road 1,413,482 518,211 895,270 56,493 838,777 1.59 1.49 9.9% 9.3% Fee          
  35 GACC Pell City Portfolio 4,087,529 2,633,213 1,454,315 163,501 1,290,814 3.65 3.24 16.9% 15.0% Fee          
  35.01 GACC Holiday Inn-Pell City 2,041,510 1,364,535 676,974 81,660 595,314         Fee     05/07/2024    
  35.02 GACC Hampton Inn-Pell City 2,046,019 1,268,678 777,341 81,841 695,500         Fee     05/31/2029    
  36 GACC 364 Bush 770,269 179,447 590,822 2,796 588,027 1.42 1.41 7.5% 7.5% Fee       16%  
  37 GACC 1731 15th Street 939,234 354,562 584,672 6,500 578,172 1.55 1.53 8.0% 7.9% Fee       22%  
  38 GACC Sunridge Apartments 2,898,840 2,270,982 627,858 169,500 458,358 1.81 1.32 11.9% 8.7% Fee          
  39 GACC Alamo Drafthouse Cinema - Lubbock 732,320 21,970 710,350 23,217 687,133 3.08 2.98 14.2% 13.7% Fee          
  40 CREFI Piney Green Food Lion 670,566 211,344 459,221 31,833 427,389 1.40 1.30 10.8% 10.1% Fee          

 

A-1-25

 

 

ANNEX A-1

 

        UPFRONT ESCROW(22)  
                           
        Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront  
  Loan # Seller(1) Property Name Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)  
  1 GACC 3 Columbus Circle 0 0 0 0 0 0 0 2,668,685 Outstanding TI/LC Reserve: 1,820,891.36; Free Rent Reserve: 847,793.62  
  2 CREFI/JPMCB ILPT Hawaii Portfolio 0 0 0 0 0 0 0 0    
  2.001 CREFI/JPMCB 2810 Pukoloa Street                    
  2.002 CREFI/JPMCB 1360 Pali Highway                    
  2.003 CREFI/JPMCB 1001 Ahua Street                    
  2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                    
  2.005 CREFI/JPMCB 2850 Paa Street                    
  2.006 CREFI/JPMCB 949 Mapunapuna Street                    
  2.007 CREFI/JPMCB 2828 Paa Street                    
  2.008 CREFI/JPMCB 80 Sand Island Access Road                    
  2.009 CREFI/JPMCB 1030 Mapunapuna Street                    
  2.010 CREFI/JPMCB 150 Puuhale Road                    
  2.011 CREFI/JPMCB 2344 Pahounui Drive                    
  2.012 CREFI/JPMCB 120 Sand Island Access Road                    
  2.013 CREFI/JPMCB 1122 Mapunapuna Street                    
  2.014 CREFI/JPMCB 2915 Kaihikapu Street                    
  2.015 CREFI/JPMCB 819 Ahua Street                    
  2.016 CREFI/JPMCB 2144 Auiki Street                    
  2.017 CREFI/JPMCB 1027 Kikowaena Place                    
  2.018 CREFI/JPMCB 1931 Kahai Street                    
  2.019 CREFI/JPMCB 148 Mokauea Street                    
  2.020 CREFI/JPMCB 2886 Paa Street                    
  2.021 CREFI/JPMCB 2838 Kilihau Street                    
  2.022 CREFI/JPMCB 803 Ahua Street                    
  2.023 CREFI/JPMCB 220 Puuhale Road                    
  2.024 CREFI/JPMCB 930 Mapunapuna Street                    
  2.025 CREFI/JPMCB 2103 Kaliawa Street                    
  2.026 CREFI/JPMCB 2969 Mapunapuna Place                    
  2.027 CREFI/JPMCB 158 Sand Island Access Road                    
  2.028 CREFI/JPMCB 1926 Auiki Street                    
  2.029 CREFI/JPMCB 113 Puuhale Road                    
  2.030 CREFI/JPMCB 2250 Pahounui Drive                    
  2.031 CREFI/JPMCB 733 Mapunapuna Street                    
  2.032 CREFI/JPMCB 761 Ahua Street                    
  2.033 CREFI/JPMCB 918 Ahua Street                    
  2.034 CREFI/JPMCB 180 Sand Island Access Road                    
  2.035 CREFI/JPMCB 2829 Awaawaloa Street                    
  2.036 CREFI/JPMCB 120 Mokauea Street                    
  2.037 CREFI/JPMCB 2861 Mokumoa Street                    
  2.038 CREFI/JPMCB 2826 Kaihikapu Street                    
  2.039 CREFI/JPMCB 179 Sand Island Access Road                    
  2.040 CREFI/JPMCB 855 Mapunapuna Street                    
  2.041 CREFI/JPMCB 2308 Pahounui Drive                    
  2.042 CREFI/JPMCB 619 Mapunapuna Street                    
  2.043 CREFI/JPMCB 2846-A Awaawaloa Street                    
  2.044 CREFI/JPMCB 238 Sand Island Access Road                    
  2.045 CREFI/JPMCB 704 Mapunapuna Street                    
  2.046 CREFI/JPMCB 120B Mokauea Street                    
  2.047 CREFI/JPMCB 1150 Kikowaena Street                    
  2.048 CREFI/JPMCB 2127 Auiki Street                    
  2.049 CREFI/JPMCB 2810 Paa Street                    
  2.050 CREFI/JPMCB 2841 Pukoloa Street                    
  2.051 CREFI/JPMCB 1000 Mapunapuna Street                    
  2.052 CREFI/JPMCB 2829 Pukoloa Street                    
  2.053 CREFI/JPMCB 889 Ahua Street                    
  2.054 CREFI/JPMCB 2819 Pukoloa Street                    
  2.055 CREFI/JPMCB 1038 Kikowaena Place                    
  2.056 CREFI/JPMCB 2965 Mokumoa Street                    
  2.057 CREFI/JPMCB 850 Ahua Street                    
  2.058 CREFI/JPMCB 1330 Pali Highway                    
  2.059 CREFI/JPMCB 2865 Pukoloa Street                    
  2.060 CREFI/JPMCB 2855 Pukoloa Street                    
  2.061 CREFI/JPMCB 789 Mapunapuna Street                    
  2.062 CREFI/JPMCB 2960 Mokumoa Street                    
  2.063 CREFI/JPMCB 231B Sand Island Access Road                    
  2.064 CREFI/JPMCB 2020 Auiki Street                    
  2.065 CREFI/JPMCB 2857 Awaawaloa Street                    
  2.066 CREFI/JPMCB 1050 Kikowaena Place                    
  2.067 CREFI/JPMCB 2850 Mokumoa Street                    
  2.068 CREFI/JPMCB 2840 Mokumoa Street                    
  2.069 CREFI/JPMCB 2830 Mokumoa Street                    
  2.070 CREFI/JPMCB 960 Mapunapuna Street                    
  2.071 CREFI/JPMCB 125B Puuhale Road                    
  2.072 CREFI/JPMCB 2809 Kaihikapu Street                    
  2.073 CREFI/JPMCB 212 Mohonua Place                    
  2.074 CREFI/JPMCB 692 Mapunapuna Street                    
  2.075 CREFI/JPMCB 1024 Kikowaena Place                    
  2.076 CREFI/JPMCB 669 Ahua Street                    
  2.077 CREFI/JPMCB 215 Puuhale Road                    
  2.078 CREFI/JPMCB 142 Mokauea Street                    
  2.079 CREFI/JPMCB 2847 Awaawaloa Street                    
  2.080 CREFI/JPMCB 2816 Awaawaloa Street                    
  2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                    
  2.082 CREFI/JPMCB 2864 Mokumoa Street                    
  2.083 CREFI/JPMCB 770 Mapunapuna Street                    
  2.084 CREFI/JPMCB 151 Puuhale Road                    
  2.085 CREFI/JPMCB 207 Puuhale Road                    
  2.086 CREFI/JPMCB 2970 Mokumoa Street                    
  2.087 CREFI/JPMCB 2868 Kaihikapu Street                    
  2.088 CREFI/JPMCB 2908 Kaihikapu Street                    
  2.089 CREFI/JPMCB 2814 Kilihau Street                    
  2.090 CREFI/JPMCB 759 Puuloa Road                    
  2.091 CREFI/JPMCB 659 Puuloa Road                    
  2.092 CREFI/JPMCB 667 Puuloa Road                    
  2.093 CREFI/JPMCB 679 Puuloa Road                    
  2.094 CREFI/JPMCB 689 Puuloa Road                    
  2.095 CREFI/JPMCB 950 Mapunapuna Street                    
  2.096 CREFI/JPMCB 822 Mapunapuna Street                    
  2.097 CREFI/JPMCB 842 Mapunapuna Street                    
  2.098 CREFI/JPMCB 214 Sand Island Access Road                    

 

A-1-26

 

 

ANNEX A-1

 

        UPFRONT ESCROW(22)  
                           
        Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront  
  Loan # Seller(1) Property Name Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)  
  2.099 CREFI/JPMCB 709 Ahua Street                    
  2.100 CREFI/JPMCB 766 Mapunapuna Street                    
  2.101 CREFI/JPMCB 830 Mapunapuna Street                    
  2.102 CREFI/JPMCB 2855 Kaihikapu Street                    
  2.103 CREFI/JPMCB 865 Ahua Street                    
  2.104 CREFI/JPMCB 852 Mapunapuna Street                    
  2.105 CREFI/JPMCB 2906 Kaihikapu Street                    
  2.106 CREFI/JPMCB 2879 Paa Street                    
  2.107 CREFI/JPMCB 702 Ahua Street                    
  2.108 CREFI/JPMCB 2864 Awaawaloa Street                    
  2.109 CREFI/JPMCB 2819 Mokumoa Street - A                    
  2.110 CREFI/JPMCB 2869 Mokumoa Street                    
  2.111 CREFI/JPMCB 2819 Mokumoa Street - B                    
  2.112 CREFI/JPMCB 228 Mohonua Place                    
  2.113 CREFI/JPMCB 2264 Pahounui Drive                    
  2.114 CREFI/JPMCB 808 Ahua Street                    
  2.115 CREFI/JPMCB 2827 Kaihikapu Street                    
  2.116 CREFI/JPMCB 697 Ahua Street                    
  2.117 CREFI/JPMCB 2849 Kaihikapu Street                    
  2.118 CREFI/JPMCB 2831 Awaawaloa Street                    
  2.119 CREFI/JPMCB 2858 Kaihikapu Street                    
  2.120 CREFI/JPMCB 2276 Pahounui Drive                    
  2.121 CREFI/JPMCB 2806 Kaihikapu Street                    
  2.122 CREFI/JPMCB 1052 Ahua Street                    
  2.123 CREFI/JPMCB 2889 Mokumoa Street                    
  2.124 CREFI/JPMCB 685 Ahua Street                    
  2.125 CREFI/JPMCB 2839 Mokumoa Street                    
  2.126 CREFI/JPMCB 94-240 Pupuole Street                    
  2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                    
  2.128 CREFI/JPMCB 719 Ahua Street                    
  2.129 CREFI/JPMCB 2812 Awaawaloa Street                    
  2.130 CREFI/JPMCB 2927 Mokumoa Street                    
  2.131 CREFI/JPMCB 197 Sand Island Access Road                    
  2.132 CREFI/JPMCB 2844 Kaihikapu Street                    
  2.133 CREFI/JPMCB 2879 Mokumoa Street                    
  2.134 CREFI/JPMCB 2135 Auiki Street                    
  2.135 CREFI/JPMCB 855 Ahua Street                    
  2.136 CREFI/JPMCB 2122 Kaliawa Street                    
  2.137 CREFI/JPMCB 2831 Kaihikapu Street                    
  2.138 CREFI/JPMCB 729 Ahua Street                    
  2.139 CREFI/JPMCB 739 Ahua Street                    
  2.140 CREFI/JPMCB 2833 Paa Street #2                    
  2.141 CREFI/JPMCB 2833 Paa Street                    
  2.142 CREFI/JPMCB 2815 Kaihikapu Street                    
  2.143 CREFI/JPMCB 1062 Kikowaena Place                    
  2.144 CREFI/JPMCB 673 Ahua Street                    
  2.145 CREFI/JPMCB 2106 Kaliawa Street                    
  2.146 CREFI/JPMCB 812 Mapunapuna Street                    
  2.147 CREFI/JPMCB 2804 Kilihau Street                    
  2.148 CREFI/JPMCB 525 North King Street                    
  2.149 CREFI/JPMCB 204 Sand Island Access Road                    
  2.150 CREFI/JPMCB 660 Ahua Street                    
  2.151 CREFI/JPMCB 218 Mohonua Place                    
  2.152 CREFI/JPMCB 125 Puuhale Road                    
  2.153 CREFI/JPMCB 645 Ahua Street                    
  2.154 CREFI/JPMCB 675 Mapunapuna Street                    
  2.155 CREFI/JPMCB 659 Ahua Street                    
  2.156 CREFI/JPMCB 1055 Ahua Street                    
  2.157 CREFI/JPMCB 944 Ahua Street                    
  2.158 CREFI/JPMCB 2019 Kahai Street                    
  2.159 CREFI/JPMCB 2001 Kahai Street                    
  2.160 CREFI/JPMCB 106 Puuhale Road                    
  2.161 CREFI/JPMCB 2875 Paa Street                    
  2.162 CREFI/JPMCB 1024 Mapunapuna Street                    
  2.163 CREFI/JPMCB 2760 Kamehameha Highway                    
  2.164 CREFI/JPMCB 2635 Waiwai Loop A                    
  2.165 CREFI/JPMCB 2635 Waiwai Loop B                    
  2.166 CREFI/JPMCB 2836 Awaawaloa Street                    
  2.167 CREFI/JPMCB 609 Ahua Street                    
  2.168 CREFI/JPMCB 905 Ahua Street                    
  2.169 CREFI/JPMCB 2110 Auiki Street                    
  2.170 CREFI/JPMCB 140 Puuhale Road                    
  2.171 CREFI/JPMCB 2139 Kaliawa Street                    
  2.172 CREFI/JPMCB 231 Sand Island Access Road                    
  2.173 CREFI/JPMCB 2140 Kaliawa Street                    
  2.174 CREFI/JPMCB 33 South Vineyard Boulevard                    
  2.175 CREFI/JPMCB 970 Ahua Street                    
  2.176 CREFI/JPMCB 960 Ahua Street                    
  2.177 CREFI/JPMCB 1045 Mapunapuna Street                    
  2.178 CREFI/JPMCB 165 Sand Island Access Road                    
  2.179 CREFI/JPMCB 2839 Kilihau Street                    
  2.180 CREFI/JPMCB 2829 Kilihau Street                    
  2.181 CREFI/JPMCB 2833 Kilihau Street                    
  2.182 CREFI/JPMCB 2821 Kilihau Street                    
  2.183 CREFI/JPMCB 2808 Kam Highway                    
  2.184 CREFI/JPMCB 2815 Kilihau Street                    
  2.185 CREFI/JPMCB 2850 Awaawaloa Street                    
  2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                    
  3 GACC 59 Maiden Lane 0 0 0 0 4,650,281 0 0 0    
  4 GACC 101 California 0 0 0 0 0 0 0 20,474,821 Unfunded Obligations Reserve: 10,474,821.10; Cooley Reserve: 10,000,000  
  5 JPMCB SWVP Portfolio 0 97,938 0 0 822,222 990,844 0 5,000,000 PIP Reserve  
  5.01 JPMCB InterContinental                    
  5.02 JPMCB DoubleTree Sunrise                    
  5.03 JPMCB DoubleTree Charlotte                    
  5.04 JPMCB DoubleTree RTP                    
  6 CREFI Arbor Hotel Portfolio 0 95,607 0 0 217,898 0 0 18,086,700 PIP Reserve  
  6.01 CREFI Residence Inn Salt Lake City                    
  6.02 CREFI Hampton Inn Santa Barbara                    
  6.03 CREFI Hampton Inn Bloomington                    
  6.04 CREFI Hampton Inn Norwood                    

 

A-1-27

 

 

ANNEX A-1

 

        UPFRONT ESCROW(22)  
                           
        Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront  
  Loan # Seller(1) Property Name Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)  
  6.05 CREFI Springhill Suites Bloomington                    
  6.06 CREFI Hyatt Place Arlington                    
  7 CREFI Green Hills Corporate Center 0 0 0 0 768,606 30,068 0 1,911,661 HVAC Reserve: 1,109,161.34; Penske Deferred Tenant Allowance Reserve: 802,500  
  8 JPMCB Weston I & II 4,836 0 0 2,800,000 0 0 0 2,060,875 Outstanding TI Reserve: 1,187,486.43; Free Rent Reserve: 873,389  
  9 GACC Moffett Towers II - Building V 0 0 0 29,997,618 0 0 0 0    
  10 GACC Newport Corporate Center 1,675,000 0 0 60,072,224 0 0 0 27,164,693 Free Rent Reserve: 21,807,139; T-Mobile Capital Expenditure Reserve: 5,357,554  
  11 CREFI Western Digital R&D Campus 0 0 0 0 0 0 0 0    
  12 CREFI Lakeside Apartments 265,824 0 0 0 672,526 50,295 0 0    
  13 GACC Central Tower Office 0 0 0 0 0 0 0 753,839 Existing TI/LC Obligations Reserve  
  14 CREFI Birch Landing Apartments 0 184,938 3,000 0 330,926 107,063 213,055 6,000,000 Litigation Reserve  
  15 JPMCB Greenleaf at Howell 2,838 0 0 17,028 191,462 675 0 2,409,326 Outstanding Tenant Obligation Reserve: 1,776,826, Starbucks Reserve: 632,500  
  16 GACC Arctic Glacier Portfolio 0 0 0 0 0 0 0 0    
  16.01 GACC Arctic Glacier - Menomonee                    
  16.02 GACC Arctic Glacier - West St. Paul                    
  16.03 GACC Arctic Glacier - Mississauga                    
  16.04 GACC Arctic Glacier - Fairport                    
  16.05 GACC Arctic Glacier - West Point                    
  16.06 GACC Arctic Glacier - Twin Oaks                    
  16.07 GACC Arctic Glacier - Newburgh                    
  16.08 GACC Arctic Glacier - Winnipeg                    
  16.09 GACC Arctic Glacier - Port Huron                    
  16.10 GACC Arctic Glacier - Ypsilanti                    
  16.11 GACC Arctic Glacier - Chatham                    
  16.12 GACC Arctic Glacier - Omaha                    
  16.13 GACC Arctic Glacier - Rapid City                    
  16.14 GACC Arctic Glacier - Grayling                    
  16.15 GACC Arctic Glacier - Belding                    
  16.16 GACC Arctic Glacier - Marshall                    
  16.17 GACC Arctic Glacier - Dubuque                    
  16.18 GACC Arctic Glacier - Lake Ozark                    
  16.19 GACC Arctic Glacier - Pierre                    
  16.20 GACC Arctic Glacier - Shelby                    
  16.21 GACC Arctic Glacier - Storm Lake                    
  17 JPMCB Hilton Melbourne 2,018,964 0 0 0 193,587 0 0 0    
  18 JPMCB Park Central Plaza I & II 0 0 0 250,000 210,605 0 0 309,721 Outstanding TI/LC Reserve: 181,018.01; Prepaid Rent Reserve: 128,703.22  
  19 GACC Infinity Park Apartments 316,880 33,120 0 0 17,847 71,488 0 0    
  20 CREFI 57 East 11th Street 0 0 0 0 276,521 0 0 9,057,308 Unfunded Obligations Reserve: 6,737,608; WeWork Free Rent Reserve: 2,319,700  
  21 GACC Heartland Dental Medical Office Portfolio 0 316,121 0 0 250,000 384,109 0 171,365 Existing TI/LC Obligations Reserve: 109,315; Rent Concession Reserve: 62,050  
  21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive                    
  21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road                    
  21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road                    
  21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza                    
  21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street                    
  21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive                    
  21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220                    
  21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377                    
  21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway                    
  21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard                    
  21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive                    
  21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                    
  21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway                    
  21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street                    
  21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street                    
  21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                    
  21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard                    
  21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road                    
  21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place                    
  21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue                    
  21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road                    
  21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road                    
  21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road                    
  21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive                    
  21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard                    
  21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street                    
  21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway                    
  21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway                    
  21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway                    
  21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                    
  21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road                    
  21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive                    
  21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard                    
  21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way                    
  21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive                    
  21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard                    
  21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane                    
  21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road                    
  21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road                    
  21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                    
  21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane                    
  21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway                    
  21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road                    
  21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                    
  21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive                    
  21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47                    
  21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road                    
  21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road                    
  21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane                    
  21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50                    
  21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                    
  21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                    
  21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road                    
  21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road                    
  21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center                    
  21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue                    
  21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                    
  21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard                    
  21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                    
  21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue                    
  21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                    
  21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road                    

 

A-1-28

 

 

ANNEX A-1

 

        UPFRONT ESCROW(22)  
                           
        Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront  
  Loan # Seller(1) Property Name Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)  
  21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                    
  21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road                    
  21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North                    
  21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                    
  21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                    
  21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44                    
  21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard                    
  21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway                    
  21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                    
  21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard                    
  21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West                    
  21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street                    
  21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441                    
  21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                    
  21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South                    
  21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                    
  21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard                    
  21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive                    
  21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street                    
  21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road                    
  21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                    
  21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place                    
  21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle                    
  21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North                    
  21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road                    
  21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive                    
  21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard                    
  21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road                    
  21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway                    
  21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70                    
  21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street                    
  21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road                    
  21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road                    
  21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard                    
  21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road                    
  21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway                    
  21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive                    
  21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard                    
  21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East                    
  21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road                    
  21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road                    
  21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive                    
  21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place                    
  21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road                    
  21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way                    
  21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard                    
  21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard                    
  21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                    
  21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court                    
  21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South                    
  21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue                    
  21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue                    
  21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue                    
  21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane                    
  21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue                    
  21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                    
  21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street                    
  21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway                    
  21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue                    
  21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place                    
  21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road                    
  21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street                    
  21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road                    
  21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street                    
  21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street                    
  21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street                    
  21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                    
  21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64                    
  21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009                    
  21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road                    
  21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road                    
  21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South                    
  21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6                    
  21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway                    
  21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard                    
  21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court                    
  21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17                    
  21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive                    
  21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East                    
  21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street                    
  21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue                    
  21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                    
  21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive                    
  21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road                    
  21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                    
  21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast                    
  21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                    
  21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North                    
  21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street                    
  21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway                    
  21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road                    
  21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street                    
  21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court                    
  21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                    
  21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza                    
  21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                    
  21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road                    
  21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue                    
  21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle                    
  21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street                    

 

A-1-29

 

 

ANNEX A-1

 

        UPFRONT ESCROW(22)  
                           
        Upfront Capex Upfront Engin. Upfront Envir. Upfront TI/LC Upfront RE Tax Upfront Ins. Upfront Debt Service Upfront Other Other Upfront  
  Loan # Seller(1) Property Name Reserve ($) Reserve ($)  Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)  
  21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road                    
  21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9                    
  21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court                    
  21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street                    
  21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202                    
  21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5                    
  21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                    
  22 GACC Stonebrook Apartments Phase II 0 0 0 0 0 4,633 0 0    
  23 GACC Hawk View Industrial Park 0 0 0 0 75,028 13,161 0 0    
  24 CREFI Magnolia Hotel St. Louis 0 5,750 0 0 55,274 0 0 0    
  25 CREFI Augusta Self Storage Portfolio 44,817 24,063 0 0 48,140 32,560 0 0    
  25.01 CREFI Hollywood Storage - Evans                    
  25.02 CREFI Hollywood Storage - Augusta                    
  25.03 CREFI Hollywood Storage - Martinez                    
  26 GACC Clinton West 0 0 0 0 3,209 0 0 0    
  27 CREFI Residence Inn - Lynchburg 0 0 0 0 13,000 10,880 0 200,000 Holdback Reserve  
  28 GACC IRG Moraine Industrial 0 78,000 60,000 380,000 18,113 0 0 31,677 Fuyao Reserve  
  29 GACC One Parkway North 0 0 0 0 711,222 0 0 2,295,013 Fixed Annual Rent Funds: 1,874,862; Ground Rent Reserve: 318,726.54; Initial Rent Credit Holdback: 101,424.55  
  30 GACC Pine Terrace Apartments 0 124,406 0 0 93,177 21,407 0 0    
  31 GACC Orchard Park Apartments 0 18,438 0 0 12,745 0 0 0    
  32 GACC Rockridge Plaza 0 7,500 0 100,000 43,444 0 0 5,042 Gap Rent Reserve  
  33 CREFI Giant Hershey PA 0 0 0 0 0 0 0 0    
  34 CREFI 2211 West Camelback Road 0 0 0 0 58,958 3,545 0 27,900 Elixir Free Rent Reserve: 14,400; Vlad’s CAM Reserve: 13,500  
  35 GACC Pell City Portfolio 400,000 0 0 0 26,609 22,810 0 0    
  35.01 GACC Holiday Inn-Pell City                    
  35.02 GACC Hampton Inn-Pell City                    
  36 GACC 364 Bush 0 1,875 0 225,000 0 0 0 0    
  37 GACC 1731 15th Street 0 2,438 0 0 0 0 0 49,984 Water and Sewer Reserve  
  38 GACC Sunridge Apartments 200,000 196,800 0 0 74,055 0 0 0    
  39 GACC Alamo Drafthouse Cinema - Lubbock 0 0 0 0 0 0 0 0    
  40 CREFI Piney Green Food Lion 0 131,625 0 0 26,588 7,864 0 0    

 

A-1-30

 

 

ANNEX A-1

 

        MONTHLY ESCROW(23)  
                       
        Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly  
  Loan # Seller(1) Property Name Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)  
  1 GACC 3 Columbus Circle Springing 0 Springing Springing Springing Springing Young & Rubicam Reserve  
  2 CREFI/JPMCB ILPT Hawaii Portfolio 0 0 0 Springing Springing 0    
  2.001 CREFI/JPMCB 2810 Pukoloa Street                
  2.002 CREFI/JPMCB 1360 Pali Highway                
  2.003 CREFI/JPMCB 1001 Ahua Street                
  2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                
  2.005 CREFI/JPMCB 2850 Paa Street                
  2.006 CREFI/JPMCB 949 Mapunapuna Street                
  2.007 CREFI/JPMCB 2828 Paa Street                
  2.008 CREFI/JPMCB 80 Sand Island Access Road                
  2.009 CREFI/JPMCB 1030 Mapunapuna Street                
  2.010 CREFI/JPMCB 150 Puuhale Road                
  2.011 CREFI/JPMCB 2344 Pahounui Drive                
  2.012 CREFI/JPMCB 120 Sand Island Access Road                
  2.013 CREFI/JPMCB 1122 Mapunapuna Street                
  2.014 CREFI/JPMCB 2915 Kaihikapu Street                
  2.015 CREFI/JPMCB 819 Ahua Street                
  2.016 CREFI/JPMCB 2144 Auiki Street                
  2.017 CREFI/JPMCB 1027 Kikowaena Place                
  2.018 CREFI/JPMCB 1931 Kahai Street                
  2.019 CREFI/JPMCB 148 Mokauea Street                
  2.020 CREFI/JPMCB 2886 Paa Street                
  2.021 CREFI/JPMCB 2838 Kilihau Street                
  2.022 CREFI/JPMCB 803 Ahua Street                
  2.023 CREFI/JPMCB 220 Puuhale Road                
  2.024 CREFI/JPMCB 930 Mapunapuna Street                
  2.025 CREFI/JPMCB 2103 Kaliawa Street                
  2.026 CREFI/JPMCB 2969 Mapunapuna Place                
  2.027 CREFI/JPMCB 158 Sand Island Access Road                
  2.028 CREFI/JPMCB 1926 Auiki Street                
  2.029 CREFI/JPMCB 113 Puuhale Road                
  2.030 CREFI/JPMCB 2250 Pahounui Drive                
  2.031 CREFI/JPMCB 733 Mapunapuna Street                
  2.032 CREFI/JPMCB 761 Ahua Street                
  2.033 CREFI/JPMCB 918 Ahua Street                
  2.034 CREFI/JPMCB 180 Sand Island Access Road                
  2.035 CREFI/JPMCB 2829 Awaawaloa Street                
  2.036 CREFI/JPMCB 120 Mokauea Street                
  2.037 CREFI/JPMCB 2861 Mokumoa Street                
  2.038 CREFI/JPMCB 2826 Kaihikapu Street                
  2.039 CREFI/JPMCB 179 Sand Island Access Road                
  2.040 CREFI/JPMCB 855 Mapunapuna Street                
  2.041 CREFI/JPMCB 2308 Pahounui Drive                
  2.042 CREFI/JPMCB 619 Mapunapuna Street                
  2.043 CREFI/JPMCB 2846-A Awaawaloa Street                
  2.044 CREFI/JPMCB 238 Sand Island Access Road                
  2.045 CREFI/JPMCB 704 Mapunapuna Street                
  2.046 CREFI/JPMCB 120B Mokauea Street                
  2.047 CREFI/JPMCB 1150 Kikowaena Street                
  2.048 CREFI/JPMCB 2127 Auiki Street                
  2.049 CREFI/JPMCB 2810 Paa Street                
  2.050 CREFI/JPMCB 2841 Pukoloa Street                
  2.051 CREFI/JPMCB 1000 Mapunapuna Street                
  2.052 CREFI/JPMCB 2829 Pukoloa Street                
  2.053 CREFI/JPMCB 889 Ahua Street                
  2.054 CREFI/JPMCB 2819 Pukoloa Street                
  2.055 CREFI/JPMCB 1038 Kikowaena Place                
  2.056 CREFI/JPMCB 2965 Mokumoa Street                
  2.057 CREFI/JPMCB 850 Ahua Street                
  2.058 CREFI/JPMCB 1330 Pali Highway                
  2.059 CREFI/JPMCB 2865 Pukoloa Street                
  2.060 CREFI/JPMCB 2855 Pukoloa Street                
  2.061 CREFI/JPMCB 789 Mapunapuna Street                
  2.062 CREFI/JPMCB 2960 Mokumoa Street                
  2.063 CREFI/JPMCB 231B Sand Island Access Road                
  2.064 CREFI/JPMCB 2020 Auiki Street                
  2.065 CREFI/JPMCB 2857 Awaawaloa Street                
  2.066 CREFI/JPMCB 1050 Kikowaena Place                
  2.067 CREFI/JPMCB 2850 Mokumoa Street                
  2.068 CREFI/JPMCB 2840 Mokumoa Street                
  2.069 CREFI/JPMCB 2830 Mokumoa Street                
  2.070 CREFI/JPMCB 960 Mapunapuna Street                
  2.071 CREFI/JPMCB 125B Puuhale Road                
  2.072 CREFI/JPMCB 2809 Kaihikapu Street                
  2.073 CREFI/JPMCB 212 Mohonua Place                
  2.074 CREFI/JPMCB 692 Mapunapuna Street                
  2.075 CREFI/JPMCB 1024 Kikowaena Place                
  2.076 CREFI/JPMCB 669 Ahua Street                
  2.077 CREFI/JPMCB 215 Puuhale Road                
  2.078 CREFI/JPMCB 142 Mokauea Street                
  2.079 CREFI/JPMCB 2847 Awaawaloa Street                
  2.080 CREFI/JPMCB 2816 Awaawaloa Street                
  2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                
  2.082 CREFI/JPMCB 2864 Mokumoa Street                
  2.083 CREFI/JPMCB 770 Mapunapuna Street                
  2.084 CREFI/JPMCB 151 Puuhale Road                
  2.085 CREFI/JPMCB 207 Puuhale Road                
  2.086 CREFI/JPMCB 2970 Mokumoa Street                
  2.087 CREFI/JPMCB 2868 Kaihikapu Street                
  2.088 CREFI/JPMCB 2908 Kaihikapu Street                
  2.089 CREFI/JPMCB 2814 Kilihau Street                
  2.090 CREFI/JPMCB 759 Puuloa Road                
  2.091 CREFI/JPMCB 659 Puuloa Road                
  2.092 CREFI/JPMCB 667 Puuloa Road                
  2.093 CREFI/JPMCB 679 Puuloa Road                
  2.094 CREFI/JPMCB 689 Puuloa Road                
  2.095 CREFI/JPMCB 950 Mapunapuna Street                
  2.096 CREFI/JPMCB 822 Mapunapuna Street                
  2.097 CREFI/JPMCB 842 Mapunapuna Street                
  2.098 CREFI/JPMCB 214 Sand Island Access Road                

 

A-1-31

 

 

ANNEX A-1

 

        MONTHLY ESCROW(23)  
                       
        Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly  
  Loan # Seller(1) Property Name Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)  
  2.099 CREFI/JPMCB 709 Ahua Street                
  2.100 CREFI/JPMCB 766 Mapunapuna Street                
  2.101 CREFI/JPMCB 830 Mapunapuna Street                
  2.102 CREFI/JPMCB 2855 Kaihikapu Street                
  2.103 CREFI/JPMCB 865 Ahua Street                
  2.104 CREFI/JPMCB 852 Mapunapuna Street                
  2.105 CREFI/JPMCB 2906 Kaihikapu Street                
  2.106 CREFI/JPMCB 2879 Paa Street                
  2.107 CREFI/JPMCB 702 Ahua Street                
  2.108 CREFI/JPMCB 2864 Awaawaloa Street                
  2.109 CREFI/JPMCB 2819 Mokumoa Street - A                
  2.110 CREFI/JPMCB 2869 Mokumoa Street                
  2.111 CREFI/JPMCB 2819 Mokumoa Street - B                
  2.112 CREFI/JPMCB 228 Mohonua Place                
  2.113 CREFI/JPMCB 2264 Pahounui Drive                
  2.114 CREFI/JPMCB 808 Ahua Street                
  2.115 CREFI/JPMCB 2827 Kaihikapu Street                
  2.116 CREFI/JPMCB 697 Ahua Street                
  2.117 CREFI/JPMCB 2849 Kaihikapu Street                
  2.118 CREFI/JPMCB 2831 Awaawaloa Street                
  2.119 CREFI/JPMCB 2858 Kaihikapu Street                
  2.120 CREFI/JPMCB 2276 Pahounui Drive                
  2.121 CREFI/JPMCB 2806 Kaihikapu Street                
  2.122 CREFI/JPMCB 1052 Ahua Street                
  2.123 CREFI/JPMCB 2889 Mokumoa Street                
  2.124 CREFI/JPMCB 685 Ahua Street                
  2.125 CREFI/JPMCB 2839 Mokumoa Street                
  2.126 CREFI/JPMCB 94-240 Pupuole Street                
  2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                
  2.128 CREFI/JPMCB 719 Ahua Street                
  2.129 CREFI/JPMCB 2812 Awaawaloa Street                
  2.130 CREFI/JPMCB 2927 Mokumoa Street                
  2.131 CREFI/JPMCB 197 Sand Island Access Road                
  2.132 CREFI/JPMCB 2844 Kaihikapu Street                
  2.133 CREFI/JPMCB 2879 Mokumoa Street                
  2.134 CREFI/JPMCB 2135 Auiki Street                
  2.135 CREFI/JPMCB 855 Ahua Street                
  2.136 CREFI/JPMCB 2122 Kaliawa Street                
  2.137 CREFI/JPMCB 2831 Kaihikapu Street                
  2.138 CREFI/JPMCB 729 Ahua Street                
  2.139 CREFI/JPMCB 739 Ahua Street                
  2.140 CREFI/JPMCB 2833 Paa Street #2                
  2.141 CREFI/JPMCB 2833 Paa Street                
  2.142 CREFI/JPMCB 2815 Kaihikapu Street                
  2.143 CREFI/JPMCB 1062 Kikowaena Place                
  2.144 CREFI/JPMCB 673 Ahua Street                
  2.145 CREFI/JPMCB 2106 Kaliawa Street                
  2.146 CREFI/JPMCB 812 Mapunapuna Street                
  2.147 CREFI/JPMCB 2804 Kilihau Street                
  2.148 CREFI/JPMCB 525 North King Street                
  2.149 CREFI/JPMCB 204 Sand Island Access Road                
  2.150 CREFI/JPMCB 660 Ahua Street                
  2.151 CREFI/JPMCB 218 Mohonua Place                
  2.152 CREFI/JPMCB 125 Puuhale Road                
  2.153 CREFI/JPMCB 645 Ahua Street                
  2.154 CREFI/JPMCB 675 Mapunapuna Street                
  2.155 CREFI/JPMCB 659 Ahua Street                
  2.156 CREFI/JPMCB 1055 Ahua Street                
  2.157 CREFI/JPMCB 944 Ahua Street                
  2.158 CREFI/JPMCB 2019 Kahai Street                
  2.159 CREFI/JPMCB 2001 Kahai Street                
  2.160 CREFI/JPMCB 106 Puuhale Road                
  2.161 CREFI/JPMCB 2875 Paa Street                
  2.162 CREFI/JPMCB 1024 Mapunapuna Street                
  2.163 CREFI/JPMCB 2760 Kamehameha Highway                
  2.164 CREFI/JPMCB 2635 Waiwai Loop A                
  2.165 CREFI/JPMCB 2635 Waiwai Loop B                
  2.166 CREFI/JPMCB 2836 Awaawaloa Street                
  2.167 CREFI/JPMCB 609 Ahua Street                
  2.168 CREFI/JPMCB 905 Ahua Street                
  2.169 CREFI/JPMCB 2110 Auiki Street                
  2.170 CREFI/JPMCB 140 Puuhale Road                
  2.171 CREFI/JPMCB 2139 Kaliawa Street                
  2.172 CREFI/JPMCB 231 Sand Island Access Road                
  2.173 CREFI/JPMCB 2140 Kaliawa Street                
  2.174 CREFI/JPMCB 33 South Vineyard Boulevard                
  2.175 CREFI/JPMCB 970 Ahua Street                
  2.176 CREFI/JPMCB 960 Ahua Street                
  2.177 CREFI/JPMCB 1045 Mapunapuna Street                
  2.178 CREFI/JPMCB 165 Sand Island Access Road                
  2.179 CREFI/JPMCB 2839 Kilihau Street                
  2.180 CREFI/JPMCB 2829 Kilihau Street                
  2.181 CREFI/JPMCB 2833 Kilihau Street                
  2.182 CREFI/JPMCB 2821 Kilihau Street                
  2.183 CREFI/JPMCB 2808 Kam Highway                
  2.184 CREFI/JPMCB 2815 Kilihau Street                
  2.185 CREFI/JPMCB 2850 Awaawaloa Street                
  2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                
  3 GACC 59 Maiden Lane Springing 0 Springing 930,056 Springing 0    
  4 GACC 101 California Springing 0 Springing Springing Springing 0    
  5 JPMCB SWVP Portfolio 5% of Gross Revenues 0 0 205,555 82,570 Springing Hotel Tax Reserve  
  5.01 JPMCB InterContinental                
  5.02 JPMCB DoubleTree Sunrise                
  5.03 JPMCB DoubleTree Charlotte                
  5.04 JPMCB DoubleTree RTP                
  6 CREFI Arbor Hotel Portfolio 114,243 0 0 217,898 Springing 0    
  6.01 CREFI Residence Inn Salt Lake City                
  6.02 CREFI Hampton Inn Santa Barbara                
  6.03 CREFI Hampton Inn Bloomington                
  6.04 CREFI Hampton Inn Norwood                

 

A-1-32

 

 

ANNEX A-1

 

        MONTHLY ESCROW(23)  
                       
        Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly  
  Loan # Seller(1) Property Name Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)  
  6.05 CREFI Springhill Suites Bloomington                
  6.06 CREFI Hyatt Place Arlington                
  7 CREFI Green Hills Corporate Center 9,842 0 0 139,747 10,023 221,347 Penske Deferred Tenant Allowance Reserve: 221,347; HVAC Reserve: Excess Cash Flow  
  8 JPMCB Weston I & II 4,836 0 Springing 39,676 Springing 0    
  9 GACC Moffett Towers II - Building V Springing 0 0 87,587 Springing 0    
  10 GACC Newport Corporate Center 12,479 0 0 Springing Springing 0    
  11 CREFI Western Digital R&D Campus Springing 0 0 Springing Springing 0    
  12 CREFI Lakeside Apartments 11,833 0 0 84,066 12,574 0    
  13 GACC Central Tower Office Springing 0 Springing Springing Springing 0    
  14 CREFI Birch Landing Apartments 13,651 0 0 47,275 21,413 0    
  15 JPMCB Greenleaf at Howell 2,838 0 17,028 47,866 675 0    
  16 GACC Arctic Glacier Portfolio Springing 0 Springing Springing Springing 0    
  16.01 GACC Arctic Glacier - Menomonee                
  16.02 GACC Arctic Glacier - West St. Paul                
  16.03 GACC Arctic Glacier - Mississauga                
  16.04 GACC Arctic Glacier - Fairport                
  16.05 GACC Arctic Glacier - West Point                
  16.06 GACC Arctic Glacier - Twin Oaks                
  16.07 GACC Arctic Glacier - Newburgh                
  16.08 GACC Arctic Glacier - Winnipeg                
  16.09 GACC Arctic Glacier - Port Huron                
  16.10 GACC Arctic Glacier - Ypsilanti                
  16.11 GACC Arctic Glacier - Chatham                
  16.12 GACC Arctic Glacier - Omaha                
  16.13 GACC Arctic Glacier - Rapid City                
  16.14 GACC Arctic Glacier - Grayling                
  16.15 GACC Arctic Glacier - Belding                
  16.16 GACC Arctic Glacier - Marshall                
  16.17 GACC Arctic Glacier - Dubuque                
  16.18 GACC Arctic Glacier - Lake Ozark                
  16.19 GACC Arctic Glacier - Pierre                
  16.20 GACC Arctic Glacier - Shelby                
  16.21 GACC Arctic Glacier - Storm Lake                
  17 JPMCB Hilton Melbourne 2% of Gross Revenues 0 0 24,198 Springing Springing PIP Reserve  
  18 JPMCB Park Central Plaza I & II 2,471 0 9,882 42,121 Springing 0    
  19 GACC Infinity Park Apartments 10,063 0 0 13,257 0 0    
  20 CREFI 57 East 11th Street 1,023 0 0 46,087 Springing 0    
  21 GACC Heartland Dental Medical Office Portfolio 16,042 0 80,208 Springing Springing 0    
  21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive                
  21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road                
  21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road                
  21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza                
  21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street                
  21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive                
  21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220                
  21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377                
  21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway                
  21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard                
  21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive                
  21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                
  21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway                
  21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street                
  21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street                
  21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                
  21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard                
  21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road                
  21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place                
  21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue                
  21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road                
  21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road                
  21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road                
  21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive                
  21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard                
  21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street                
  21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway                
  21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway                
  21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway                
  21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                
  21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road                
  21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive                
  21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard                
  21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way                
  21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive                
  21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard                
  21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane                
  21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road                
  21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road                
  21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                
  21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane                
  21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway                
  21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road                
  21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                
  21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive                
  21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47                
  21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road                
  21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road                
  21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane                
  21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50                
  21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                
  21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                
  21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road                
  21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road                
  21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center                
  21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue                
  21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                
  21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard                
  21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                
  21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue                
  21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                
  21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road                

 

A-1-33

 

 

ANNEX A-1

 

        MONTHLY ESCROW(23)  
                       
        Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly  
  Loan # Seller(1) Property Name Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)  
  21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                
  21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road                
  21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North                
  21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                
  21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                
  21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44                
  21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard                
  21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway                
  21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                
  21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard                
  21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West                
  21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street                
  21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441                
  21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                
  21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South                
  21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                
  21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard                
  21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive                
  21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street                
  21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road                
  21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                
  21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place                
  21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle                
  21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North                
  21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road                
  21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive                
  21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard                
  21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road                
  21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway                
  21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70                
  21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street                
  21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road                
  21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road                
  21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard                
  21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road                
  21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway                
  21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive                
  21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard                
  21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East                
  21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road                
  21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road                
  21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive                
  21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place                
  21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road                
  21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way                
  21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard                
  21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard                
  21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                
  21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court                
  21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South                
  21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue                
  21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue                
  21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue                
  21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane                
  21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue                
  21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                
  21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street                
  21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway                
  21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue                
  21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place                
  21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road                
  21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street                
  21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road                
  21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street                
  21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street                
  21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street                
  21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                
  21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64                
  21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009                
  21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road                
  21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road                
  21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South                
  21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6                
  21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway                
  21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard                
  21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court                
  21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17                
  21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive                
  21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East                
  21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street                
  21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue                
  21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                
  21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive                
  21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road                
  21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                
  21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast                
  21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                
  21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North                
  21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street                
  21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway                
  21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road                
  21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street                
  21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court                
  21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                
  21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza                
  21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                
  21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road                
  21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue                
  21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle                
  21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street                

 

A-1-34

 

 

ANNEX A-1

 

        MONTHLY ESCROW(23)  
                       
        Monthly Capex Monthly Envir. Monthly TI/LC Monthly RE Tax Monthly Ins. Monthly Other Other Monthly  
  Loan # Seller(1) Property Name Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Reserve ($) Description ($)  
  21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road                
  21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9                
  21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court                
  21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street                
  21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202                
  21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5                
  21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                
  22 GACC Stonebrook Apartments Phase II 2,042 0 0 11,125 2,317 0    
  23 GACC Hawk View Industrial Park 1,111 0 11,108 15,006 6,580 0    
  24 CREFI Magnolia Hotel St. Louis 4% of Gross Revenues 0 0 7,896 Springing Springing PIP Reserve: Springing, Seasonality Reserve: Springing  
  25 CREFI Augusta Self Storage Portfolio 1,738 0 0 6,877 2,505 0    
  25.01 CREFI Hollywood Storage - Evans                
  25.02 CREFI Hollywood Storage - Augusta                
  25.03 CREFI Hollywood Storage - Martinez                
  26 GACC Clinton West 1,458 0 0 802 Springing 0    
  27 CREFI Residence Inn - Lynchburg 11,961 0 0 13,000 2,176 Springing PIP Reserve; Debt Yield Reserve  
  28 GACC IRG Moraine Industrial 5,705 0 9,392 4,528 Springing 0    
  29 GACC One Parkway North 3,437 0 21,484 79,025 Springing 159,363 Ground Rent Reserve  
  30 GACC Pine Terrace Apartments 9,595 0 0 31,059 10,704 0    
  31 GACC Orchard Park Apartments 2,268 0 0 12,745 Springing 0    
  32 GACC Rockridge Plaza 1,442 0 7,211 10,861 Springing 0    
  33 CREFI Giant Hershey PA Springing 0 Springing Springing Springing 0    
  34 CREFI 2211 West Camelback Road 743 0 3,713 19,653 1,773 0    
  35 GACC Pell City Portfolio 4% of projected Rents 0 0 5,322 1,901 Springing PIP Reserve  
  35.01 GACC Holiday Inn-Pell City                
  35.02 GACC Hampton Inn-Pell City                
  36 GACC 364 Bush 233 0 Springing 6,296 Springing 0    
  37 GACC 1731 15th Street 1,042 0 0 12,290 Springing 0    
  38 GACC Sunridge Apartments 14,125 0 0 9,771 Springing 0    
  39 GACC Alamo Drafthouse Cinema - Lubbock 553 0 1,382 Springing Springing 0    
  40 CREFI Piney Green Food Lion 796 0 1,857 5,318 3,932 0    

 

A-1-35

 

 

ANNEX A-1

 

        RESERVE CAPS(24)    
                         
        CapEx Envir. TI/LC RE Tax Insur. Debt Service Other   Single
  Loan # Seller(1) Property Name  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)   Tenant
  1 GACC 3 Columbus Circle 1,000,000   5,000,000       40,000,000   No
  2 CREFI/JPMCB ILPT Hawaii Portfolio                 Various
  2.001 CREFI/JPMCB 2810 Pukoloa Street                 Yes
  2.002 CREFI/JPMCB 1360 Pali Highway                 Yes
  2.003 CREFI/JPMCB 1001 Ahua Street                 Yes
  2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                 Yes
  2.005 CREFI/JPMCB 2850 Paa Street                 Yes
  2.006 CREFI/JPMCB 949 Mapunapuna Street                 Yes
  2.007 CREFI/JPMCB 2828 Paa Street                 Yes
  2.008 CREFI/JPMCB 80 Sand Island Access Road                 Yes
  2.009 CREFI/JPMCB 1030 Mapunapuna Street                 Yes
  2.010 CREFI/JPMCB 150 Puuhale Road                 Yes
  2.011 CREFI/JPMCB 2344 Pahounui Drive                 Yes
  2.012 CREFI/JPMCB 120 Sand Island Access Road                 No
  2.013 CREFI/JPMCB 1122 Mapunapuna Street                 Yes
  2.014 CREFI/JPMCB 2915 Kaihikapu Street                 Yes
  2.015 CREFI/JPMCB 819 Ahua Street                 Yes
  2.016 CREFI/JPMCB 2144 Auiki Street                 No
  2.017 CREFI/JPMCB 1027 Kikowaena Place                 Yes
  2.018 CREFI/JPMCB 1931 Kahai Street                 Yes
  2.019 CREFI/JPMCB 148 Mokauea Street                 Yes
  2.020 CREFI/JPMCB 2886 Paa Street                 Yes
  2.021 CREFI/JPMCB 2838 Kilihau Street                 Yes
  2.022 CREFI/JPMCB 803 Ahua Street                 Yes
  2.023 CREFI/JPMCB 220 Puuhale Road                 Yes
  2.024 CREFI/JPMCB 930 Mapunapuna Street                 Yes
  2.025 CREFI/JPMCB 2103 Kaliawa Street                 Yes
  2.026 CREFI/JPMCB 2969 Mapunapuna Place                 Yes
  2.027 CREFI/JPMCB 158 Sand Island Access Road                 Yes
  2.028 CREFI/JPMCB 1926 Auiki Street                 Yes
  2.029 CREFI/JPMCB 113 Puuhale Road                 Yes
  2.030 CREFI/JPMCB 2250 Pahounui Drive                 Yes
  2.031 CREFI/JPMCB 733 Mapunapuna Street                 Yes
  2.032 CREFI/JPMCB 761 Ahua Street                 Yes
  2.033 CREFI/JPMCB 918 Ahua Street                 Yes
  2.034 CREFI/JPMCB 180 Sand Island Access Road                 Yes
  2.035 CREFI/JPMCB 2829 Awaawaloa Street                 Yes
  2.036 CREFI/JPMCB 120 Mokauea Street                 No
  2.037 CREFI/JPMCB 2861 Mokumoa Street                 Yes
  2.038 CREFI/JPMCB 2826 Kaihikapu Street                 Yes
  2.039 CREFI/JPMCB 179 Sand Island Access Road                 Yes
  2.040 CREFI/JPMCB 855 Mapunapuna Street                 Yes
  2.041 CREFI/JPMCB 2308 Pahounui Drive                 Yes
  2.042 CREFI/JPMCB 619 Mapunapuna Street                 Yes
  2.043 CREFI/JPMCB 2846-A Awaawaloa Street                 Yes
  2.044 CREFI/JPMCB 238 Sand Island Access Road                 Yes
  2.045 CREFI/JPMCB 704 Mapunapuna Street                 Yes
  2.046 CREFI/JPMCB 120B Mokauea Street                 No
  2.047 CREFI/JPMCB 1150 Kikowaena Street                 Yes
  2.048 CREFI/JPMCB 2127 Auiki Street                 Yes
  2.049 CREFI/JPMCB 2810 Paa Street                 Yes
  2.050 CREFI/JPMCB 2841 Pukoloa Street                 Yes
  2.051 CREFI/JPMCB 1000 Mapunapuna Street                 Yes
  2.052 CREFI/JPMCB 2829 Pukoloa Street                 Yes
  2.053 CREFI/JPMCB 889 Ahua Street                 Yes
  2.054 CREFI/JPMCB 2819 Pukoloa Street                 Yes
  2.055 CREFI/JPMCB 1038 Kikowaena Place                 Yes
  2.056 CREFI/JPMCB 2965 Mokumoa Street                 Yes
  2.057 CREFI/JPMCB 850 Ahua Street                 Yes
  2.058 CREFI/JPMCB 1330 Pali Highway                 Yes
  2.059 CREFI/JPMCB 2865 Pukoloa Street                 Yes
  2.060 CREFI/JPMCB 2855 Pukoloa Street                 Yes
  2.061 CREFI/JPMCB 789 Mapunapuna Street                 Yes
  2.062 CREFI/JPMCB 2960 Mokumoa Street                 Yes
  2.063 CREFI/JPMCB 231B Sand Island Access Road                 Yes
  2.064 CREFI/JPMCB 2020 Auiki Street                 Yes
  2.065 CREFI/JPMCB 2857 Awaawaloa Street                 Yes
  2.066 CREFI/JPMCB 1050 Kikowaena Place                 Yes
  2.067 CREFI/JPMCB 2850 Mokumoa Street                 Yes
  2.068 CREFI/JPMCB 2840 Mokumoa Street                 Yes
  2.069 CREFI/JPMCB 2830 Mokumoa Street                 Yes
  2.070 CREFI/JPMCB 960 Mapunapuna Street                 Yes
  2.071 CREFI/JPMCB 125B Puuhale Road                 Yes
  2.072 CREFI/JPMCB 2809 Kaihikapu Street                 Yes
  2.073 CREFI/JPMCB 212 Mohonua Place                 Yes
  2.074 CREFI/JPMCB 692 Mapunapuna Street                 Yes
  2.075 CREFI/JPMCB 1024 Kikowaena Place                 Yes
  2.076 CREFI/JPMCB 669 Ahua Street                 Yes
  2.077 CREFI/JPMCB 215 Puuhale Road                 Yes
  2.078 CREFI/JPMCB 142 Mokauea Street                 Yes
  2.079 CREFI/JPMCB 2847 Awaawaloa Street                 Yes
  2.080 CREFI/JPMCB 2816 Awaawaloa Street                 Yes
  2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                 Yes
  2.082 CREFI/JPMCB 2864 Mokumoa Street                 Yes
  2.083 CREFI/JPMCB 770 Mapunapuna Street                 Yes
  2.084 CREFI/JPMCB 151 Puuhale Road                 Yes
  2.085 CREFI/JPMCB 207 Puuhale Road                 Yes
  2.086 CREFI/JPMCB 2970 Mokumoa Street                 Yes
  2.087 CREFI/JPMCB 2868 Kaihikapu Street                 Yes
  2.088 CREFI/JPMCB 2908 Kaihikapu Street                 Yes
  2.089 CREFI/JPMCB 2814 Kilihau Street                 Yes
  2.090 CREFI/JPMCB 759 Puuloa Road                 Yes
  2.091 CREFI/JPMCB 659 Puuloa Road                 Yes
  2.092 CREFI/JPMCB 667 Puuloa Road                 Yes
  2.093 CREFI/JPMCB 679 Puuloa Road                 Yes
  2.094 CREFI/JPMCB 689 Puuloa Road                 Yes
  2.095 CREFI/JPMCB 950 Mapunapuna Street                 Yes
  2.096 CREFI/JPMCB 822 Mapunapuna Street                 Yes
  2.097 CREFI/JPMCB 842 Mapunapuna Street                 Yes
  2.098 CREFI/JPMCB 214 Sand Island Access Road                 No

 

A-1-36

 

 

ANNEX A-1

 

        RESERVE CAPS(24)    
                         
        CapEx Envir. TI/LC RE Tax Insur. Debt Service Other   Single
  Loan # Seller(1) Property Name  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)   Tenant
  2.099 CREFI/JPMCB 709 Ahua Street                 Yes
  2.100 CREFI/JPMCB 766 Mapunapuna Street                 Yes
  2.101 CREFI/JPMCB 830 Mapunapuna Street                 Yes
  2.102 CREFI/JPMCB 2855 Kaihikapu Street                 Yes
  2.103 CREFI/JPMCB 865 Ahua Street                 Yes
  2.104 CREFI/JPMCB 852 Mapunapuna Street                 Yes
  2.105 CREFI/JPMCB 2906 Kaihikapu Street                 Yes
  2.106 CREFI/JPMCB 2879 Paa Street                 Yes
  2.107 CREFI/JPMCB 702 Ahua Street                 Yes
  2.108 CREFI/JPMCB 2864 Awaawaloa Street                 Yes
  2.109 CREFI/JPMCB 2819 Mokumoa Street - A                 Yes
  2.110 CREFI/JPMCB 2869 Mokumoa Street                 Yes
  2.111 CREFI/JPMCB 2819 Mokumoa Street - B                 Yes
  2.112 CREFI/JPMCB 228 Mohonua Place                 Yes
  2.113 CREFI/JPMCB 2264 Pahounui Drive                 Yes
  2.114 CREFI/JPMCB 808 Ahua Street                 Yes
  2.115 CREFI/JPMCB 2827 Kaihikapu Street                 Yes
  2.116 CREFI/JPMCB 697 Ahua Street                 Yes
  2.117 CREFI/JPMCB 2849 Kaihikapu Street                 Yes
  2.118 CREFI/JPMCB 2831 Awaawaloa Street                 Yes
  2.119 CREFI/JPMCB 2858 Kaihikapu Street                 Yes
  2.120 CREFI/JPMCB 2276 Pahounui Drive                 Yes
  2.121 CREFI/JPMCB 2806 Kaihikapu Street                 Yes
  2.122 CREFI/JPMCB 1052 Ahua Street                 Yes
  2.123 CREFI/JPMCB 2889 Mokumoa Street                 Yes
  2.124 CREFI/JPMCB 685 Ahua Street                 Yes
  2.125 CREFI/JPMCB 2839 Mokumoa Street                 Yes
  2.126 CREFI/JPMCB 94-240 Pupuole Street                 Yes
  2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                 Yes
  2.128 CREFI/JPMCB 719 Ahua Street                 Yes
  2.129 CREFI/JPMCB 2812 Awaawaloa Street                 Yes
  2.130 CREFI/JPMCB 2927 Mokumoa Street                 Yes
  2.131 CREFI/JPMCB 197 Sand Island Access Road                 Yes
  2.132 CREFI/JPMCB 2844 Kaihikapu Street                 Yes
  2.133 CREFI/JPMCB 2879 Mokumoa Street                 Yes
  2.134 CREFI/JPMCB 2135 Auiki Street                 Yes
  2.135 CREFI/JPMCB 855 Ahua Street                 Yes
  2.136 CREFI/JPMCB 2122 Kaliawa Street                 Yes
  2.137 CREFI/JPMCB 2831 Kaihikapu Street                 Yes
  2.138 CREFI/JPMCB 729 Ahua Street                 Yes
  2.139 CREFI/JPMCB 739 Ahua Street                 Yes
  2.140 CREFI/JPMCB 2833 Paa Street #2                 Yes
  2.141 CREFI/JPMCB 2833 Paa Street                 Yes
  2.142 CREFI/JPMCB 2815 Kaihikapu Street                 Yes
  2.143 CREFI/JPMCB 1062 Kikowaena Place                 Yes
  2.144 CREFI/JPMCB 673 Ahua Street                 Yes
  2.145 CREFI/JPMCB 2106 Kaliawa Street                 Yes
  2.146 CREFI/JPMCB 812 Mapunapuna Street                 Yes
  2.147 CREFI/JPMCB 2804 Kilihau Street                 Yes
  2.148 CREFI/JPMCB 525 North King Street                 Yes
  2.149 CREFI/JPMCB 204 Sand Island Access Road                 Yes
  2.150 CREFI/JPMCB 660 Ahua Street                 Yes
  2.151 CREFI/JPMCB 218 Mohonua Place                 Yes
  2.152 CREFI/JPMCB 125 Puuhale Road                 Yes
  2.153 CREFI/JPMCB 645 Ahua Street                 Yes
  2.154 CREFI/JPMCB 675 Mapunapuna Street                 Yes
  2.155 CREFI/JPMCB 659 Ahua Street                 Yes
  2.156 CREFI/JPMCB 1055 Ahua Street                 Yes
  2.157 CREFI/JPMCB 944 Ahua Street                 Yes
  2.158 CREFI/JPMCB 2019 Kahai Street                 Yes
  2.159 CREFI/JPMCB 2001 Kahai Street                 Yes
  2.160 CREFI/JPMCB 106 Puuhale Road                 No
  2.161 CREFI/JPMCB 2875 Paa Street                 Yes
  2.162 CREFI/JPMCB 1024 Mapunapuna Street                 Yes
  2.163 CREFI/JPMCB 2760 Kamehameha Highway                 Yes
  2.164 CREFI/JPMCB 2635 Waiwai Loop A                 Yes
  2.165 CREFI/JPMCB 2635 Waiwai Loop B                 Yes
  2.166 CREFI/JPMCB 2836 Awaawaloa Street                 Yes
  2.167 CREFI/JPMCB 609 Ahua Street                 No
  2.168 CREFI/JPMCB 905 Ahua Street                 Yes
  2.169 CREFI/JPMCB 2110 Auiki Street                 Yes
  2.170 CREFI/JPMCB 140 Puuhale Road                 Yes
  2.171 CREFI/JPMCB 2139 Kaliawa Street                 Yes
  2.172 CREFI/JPMCB 231 Sand Island Access Road                 Yes
  2.173 CREFI/JPMCB 2140 Kaliawa Street                 Yes
  2.174 CREFI/JPMCB 33 South Vineyard Boulevard                 Yes
  2.175 CREFI/JPMCB 970 Ahua Street                 Yes
  2.176 CREFI/JPMCB 960 Ahua Street                 Yes
  2.177 CREFI/JPMCB 1045 Mapunapuna Street                 Yes
  2.178 CREFI/JPMCB 165 Sand Island Access Road                 Yes
  2.179 CREFI/JPMCB 2839 Kilihau Street                 Yes
  2.180 CREFI/JPMCB 2829 Kilihau Street                 Yes
  2.181 CREFI/JPMCB 2833 Kilihau Street                 Yes
  2.182 CREFI/JPMCB 2821 Kilihau Street                 Yes
  2.183 CREFI/JPMCB 2808 Kam Highway                 Yes
  2.184 CREFI/JPMCB 2815 Kilihau Street                 Yes
  2.185 CREFI/JPMCB 2850 Awaawaloa Street                 Yes
  2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                 Yes
  3 GACC 59 Maiden Lane     18,000,000           No
  4 GACC 101 California 500,606   2,503,030           No
  5 JPMCB SWVP Portfolio                 No
  5.01 JPMCB InterContinental                 No
  5.02 JPMCB DoubleTree Sunrise                 No
  5.03 JPMCB DoubleTree Charlotte                 No
  5.04 JPMCB DoubleTree RTP                 No
  6 CREFI Arbor Hotel Portfolio                 No
  6.01 CREFI Residence Inn Salt Lake City                 No
  6.02 CREFI Hampton Inn Santa Barbara                 No
  6.03 CREFI Hampton Inn Bloomington                 No
  6.04 CREFI Hampton Inn Norwood                 No

 

A-1-37

 

 

ANNEX A-1

 

        RESERVE CAPS(24)    
                         
        CapEx Envir. TI/LC RE Tax Insur. Debt Service Other   Single
  Loan # Seller(1) Property Name  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)   Tenant
  6.05 CREFI Springhill Suites Bloomington                 No
  6.06 CREFI Hyatt Place Arlington                 No
  7 CREFI Green Hills Corporate Center             HVAC Reserve: 9,610,000; Penske Deferred Tenant Allowance Reserve: 5,229,440   No
  8 JPMCB Weston I & II 116,064   1,000,000           No
  9 GACC Moffett Towers II - Building V                 Yes
  10 GACC Newport Corporate Center 149,743               No
  11 CREFI Western Digital R&D Campus                 Yes
  12 CREFI Lakeside Apartments                 No
  13 GACC Central Tower Office                 No
  14 CREFI Birch Landing Apartments                 No
  15 JPMCB Greenleaf at Howell     600,000           No
  16 GACC Arctic Glacier Portfolio 161,811   251,000           Yes
  16.01 GACC Arctic Glacier - Menomonee                 Yes
  16.02 GACC Arctic Glacier - West St. Paul                 Yes
  16.03 GACC Arctic Glacier - Mississauga                 Yes
  16.04 GACC Arctic Glacier - Fairport                 Yes
  16.05 GACC Arctic Glacier - West Point                 Yes
  16.06 GACC Arctic Glacier - Twin Oaks                 Yes
  16.07 GACC Arctic Glacier - Newburgh                 Yes
  16.08 GACC Arctic Glacier - Winnipeg                 Yes
  16.09 GACC Arctic Glacier - Port Huron                 Yes
  16.10 GACC Arctic Glacier - Ypsilanti                 Yes
  16.11 GACC Arctic Glacier - Chatham                 Yes
  16.12 GACC Arctic Glacier - Omaha                 Yes
  16.13 GACC Arctic Glacier - Rapid City                 Yes
  16.14 GACC Arctic Glacier - Grayling                 Yes
  16.15 GACC Arctic Glacier - Belding                 Yes
  16.16 GACC Arctic Glacier - Marshall                 Yes
  16.17 GACC Arctic Glacier - Dubuque                 Yes
  16.18 GACC Arctic Glacier - Lake Ozark                 Yes
  16.19 GACC Arctic Glacier - Pierre                 Yes
  16.20 GACC Arctic Glacier - Shelby                 Yes
  16.21 GACC Arctic Glacier - Storm Lake                 Yes
  17 JPMCB Hilton Melbourne                 No
  18 JPMCB Park Central Plaza I & II                 No
  19 GACC Infinity Park Apartments                 No
  20 CREFI 57 East 11th Street                 Yes
  21 GACC Heartland Dental Medical Office Portfolio 32,083   160,417           Various
  21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive                 Yes
  21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road                 No
  21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road                 No
  21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza                 No
  21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street                 No
  21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive                 Yes
  21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220                 No
  21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377                 Yes
  21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway                 No
  21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard                 No
  21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive                 Yes
  21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                 Yes
  21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway                 No
  21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street                 Yes
  21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street                 No
  21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                 Yes
  21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard                 No
  21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road                 No
  21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place                 Yes
  21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue                 Yes
  21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road                 No
  21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road                 Yes
  21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road                 No
  21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive                 No
  21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard                 No
  21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street                 No
  21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway                 No
  21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway                 Yes
  21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway                 No
  21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                 Yes
  21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road                 No
  21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive                 No
  21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard                 No
  21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way                 Yes
  21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive                 Yes
  21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard                 Yes
  21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane                 Yes
  21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road                 No
  21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road                 No
  21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                 Yes
  21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane                 Yes
  21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway                 No
  21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road                 No
  21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                 Yes
  21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive                 No
  21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47                 Yes
  21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road                 Yes
  21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road                 No
  21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane                 No
  21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50                 No
  21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                 Yes
  21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                 Yes
  21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road                 No
  21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road                 No
  21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center                 No
  21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue                 Yes
  21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                 Yes
  21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard                 No
  21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                 Yes
  21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue                 No
  21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                 Yes
  21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road                 Yes

 

A-1-38

 

 

ANNEX A-1

 

        RESERVE CAPS(24)    
                         
        CapEx Envir. TI/LC RE Tax Insur. Debt Service Other   Single
  Loan # Seller(1) Property Name  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)   Tenant
  21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                 No
  21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road                 No
  21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North                 No
  21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                 Yes
  21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                 Yes
  21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44                 No
  21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard                 No
  21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway                 Yes
  21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                 No
  21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard                 Yes
  21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West                 No
  21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street                 Yes
  21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441                 Yes
  21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                 Yes
  21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South                 Yes
  21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                 No
  21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard                 Yes
  21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive                 No
  21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street                 No
  21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road                 Yes
  21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                 Yes
  21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place                 No
  21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle                 Yes
  21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North                 Yes
  21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road                 No
  21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive                 No
  21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard                 No
  21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road                 Yes
  21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway                 Yes
  21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70                 Yes
  21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street                 Yes
  21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road                 Yes
  21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road                 Yes
  21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard                 Yes
  21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road                 Yes
  21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway                 Yes
  21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive                 Yes
  21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard                 Yes
  21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East                 No
  21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road                 Yes
  21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road                 Yes
  21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive                 Yes
  21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place                 Yes
  21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road                 Yes
  21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way                 Yes
  21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard                 No
  21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard                 No
  21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                 Yes
  21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court                 Yes
  21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South                 Yes
  21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue                 No
  21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue                 No
  21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue                 Yes
  21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane                 No
  21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue                 No
  21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                 Yes
  21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street                 Yes
  21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway                 Yes
  21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue                 Yes
  21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place                 Yes
  21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road                 No
  21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street                 Yes
  21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road                 Yes
  21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street                 No
  21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street                 No
  21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street                 No
  21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                 Yes
  21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64                 Yes
  21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009                 Yes
  21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road                 Yes
  21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road                 Yes
  21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South                 Yes
  21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6                 Yes
  21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway                 Yes
  21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard                 Yes
  21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court                 Yes
  21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17                 No
  21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive                 Yes
  21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East                 Yes
  21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street                 No
  21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue                 Yes
  21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                 No
  21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive                 Yes
  21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road                 Yes
  21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                 Yes
  21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast                 No
  21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                 Yes
  21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North                 Yes
  21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street                 Yes
  21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway                 Yes
  21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road                 Yes
  21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street                 Yes
  21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court                 Yes
  21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                 Yes
  21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza                 Yes
  21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                 Yes
  21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road                 Yes
  21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue                 Yes
  21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle                 Yes
  21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street                 No

 

A-1-39

 

 

ANNEX A-1

 

        RESERVE CAPS(24)    
                         
        CapEx Envir. TI/LC RE Tax Insur. Debt Service Other   Single
  Loan # Seller(1) Property Name  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)  Reserve Cap ($)   Tenant
  21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road                 Yes
  21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9                 Yes
  21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court                 No
  21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street                 Yes
  21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202                 Yes
  21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5                 Yes
  21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                 Yes
  22 GACC Stonebrook Apartments Phase II 49,000               No
  23 GACC Hawk View Industrial Park 26,660   266,600           No
  24 CREFI Magnolia Hotel St. Louis                 No
  25 CREFI Augusta Self Storage Portfolio                 No
  25.01 CREFI Hollywood Storage - Evans                 No
  25.02 CREFI Hollywood Storage - Augusta                 No
  25.03 CREFI Hollywood Storage - Martinez                 No
  26 GACC Clinton West                 No
  27 CREFI Residence Inn - Lynchburg             Debt Yield Reserve: 300,000   No
  28 GACC IRG Moraine Industrial 136,920   500,000           No
  29 GACC One Parkway North 250,000   500,000           No
  30 GACC Pine Terrace Apartments                 No
  31 GACC Orchard Park Apartments 81,648               No
  32 GACC Rockridge Plaza 50,000   255,000           No
  33 CREFI Giant Hershey PA                 Yes
  34 CREFI 2211 West Camelback Road 39,600   250,000           No
  35 GACC Pell City Portfolio                 No
  35.01 GACC Holiday Inn-Pell City                 No
  35.02 GACC Hampton Inn-Pell City                 No
  36 GACC 364 Bush 5,591   225,000           No
  37 GACC 1731 15th Street                 No
  38 GACC Sunridge Apartments                 No
  39 GACC Alamo Drafthouse Cinema - Lubbock 19,900   83,000           Yes
  40 CREFI Piney Green Food Lion                 No

 

A-1-40

 

 

ANNEX A-1

 

        LARGEST TENANT (4), (25), (26), (27)   2nd LARGEST TENANT (4), (25), (26), (27)   3rd LARGEST TENANT (4), (25), (26), (27)  
                               
            Lease       Lease       Lease  
  Loan # Seller(1) Property Name Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration  
  1 GACC 3 Columbus Circle Young & Rubicam, Inc. 375,236 07/31/33   Emerge 212 3CC LLC 57,359 11/30/27   Nordstrom 46,991 10/31/39  
  2 CREFI/JPMCB ILPT Hawaii Portfolio                        
  2.001 CREFI/JPMCB 2810 Pukoloa Street Servco Pacific, Inc. 418,502 01/31/64                  
  2.002 CREFI/JPMCB 1360 Pali Highway Safeway Inc. 126,773 10/31/43                  
  2.003 CREFI/JPMCB 1001 Ahua Street Manheim Remarketing, Inc. 337,734 04/30/21                  
  2.004 CREFI/JPMCB 848 Ala Lilikoi Street A Bradley Shopping Center Company 325,786 04/22/33                  
  2.005 CREFI/JPMCB 2850 Paa Street Honolulu Warehouse Co., Ltd. 298,384 01/31/44                  
  2.006 CREFI/JPMCB 949 Mapunapuna Street Coca-Cola Bottling of Hawaii, LLC 236,914 07/31/39                  
  2.007 CREFI/JPMCB 2828 Paa Street Kaiser Foundation Health Plan, Inc. 187,264 06/30/46                  
  2.008 CREFI/JPMCB 80 Sand Island Access Road Pahounui Partners, LLC 190,836 06/30/27                  
  2.009 CREFI/JPMCB 1030 Mapunapuna Street WESCO Real Estate III, LLC 122,281 12/31/35                  
  2.010 CREFI/JPMCB 150 Puuhale Road Warehouse Rentals, Inc. 123,037 12/31/49                  
  2.011 CREFI/JPMCB 2344 Pahounui Drive Ameron Hawaii, LLC 146,430 12/31/27                  
  2.012 CREFI/JPMCB 120 Sand Island Access Road Malolo Beverages & Supplies, Ltd. 52,819 08/23/29   Marc Haine, Inc 8,328 12/31/23   IC Supply, Inc. 3,612 01/31/22  
  2.013 CREFI/JPMCB 1122 Mapunapuna Street Olelo: The Corporation for Community Television 105,506 10/14/44                  
  2.014 CREFI/JPMCB 2915 Kaihikapu Street Chill Space Limited Liability Company 105,000 12/31/42                  
  2.015 CREFI/JPMCB 819 Ahua Street Penske Trucking Leasing Co., L.P. 105,013 12/31/37                  
  2.016 CREFI/JPMCB 2144 Auiki Street Hawaii Performance Warehouse, LLC 11,600 11/30/25   Honolulu Hardwoods, Inc. 4,400 03/31/20   Black & Decker (U.S.) Inc. 4,300 01/31/20  
  2.017 CREFI/JPMCB 1027 Kikowaena Place R. Wo & Associates, Inc. 102,443 05/31/31                  
  2.018 CREFI/JPMCB 1931 Kahai Street Hokumele Enterprise, LLC 96,287 08/31/37                  
  2.019 CREFI/JPMCB 148 Mokauea Street MHI LLC 85,790 03/31/32                  
  2.020 CREFI/JPMCB 2886 Paa Street Sears Roebuck and Company 60,023 11/14/43                  
  2.021 CREFI/JPMCB 2838 Kilihau Street Anches Hawaiian Partnership II LLP 83,189 12/31/22                  
  2.022 CREFI/JPMCB 803 Ahua Street Alternate Energy, Inc. 73,013 04/30/28                  
  2.023 CREFI/JPMCB 220 Puuhale Road Warehouse Rentals, Inc. 65,942 12/31/49                  
  2.024 CREFI/JPMCB 930 Mapunapuna Street Sony Electronics Inc. 68,992 01/31/32                  
  2.025 CREFI/JPMCB 2103 Kaliawa Street Grace Pacific LLC 78,730 12/31/28                  
  2.026 CREFI/JPMCB 2969 Mapunapuna Place Bank of Hawaii 79,999 12/31/30                  
  2.027 CREFI/JPMCB 158 Sand Island Access Road A.L. Kilgo Company, Inc. 100,500 12/31/28                  
  2.028 CREFI/JPMCB 1926 Auiki Street Five Star Transportation, Inc. 42,253 04/14/20                  
  2.029 CREFI/JPMCB 113 Puuhale Road Cossette Investment Co., Inc. 77,171 12/31/28                  
  2.030 CREFI/JPMCB 2250 Pahounui Drive A.L. Kilgo Company, Inc. 75,627 12/31/28                  
  2.031 CREFI/JPMCB 733 Mapunapuna Street American Builders & Contractors Supply Co., Inc. 64,894 11/30/24                  
  2.032 CREFI/JPMCB 761 Ahua Street Lorax, LLC 73,013 12/31/22                  
  2.033 CREFI/JPMCB 918 Ahua Street Bacon Universal Company, Inc. 72,072 02/29/32                  
  2.034 CREFI/JPMCB 180 Sand Island Access Road A.L. Kilgo Company, Inc. 66,828 12/31/28                  
  2.035 CREFI/JPMCB 2829 Awaawaloa Street Nicholas Wallner, et al 70,000 10/31/22                  
  2.036 CREFI/JPMCB 120 Mokauea Street Coordinated Wire Rope of Hawaii, Inc. 14,496 06/30/22   Trans Pacific Textiles, Ltd. 9,497 06/30/19   Pacific Souvenir Group, Inc. 7,086 12/31/21  
  2.037 CREFI/JPMCB 2861 Mokumoa Street HIE Holdings, Inc. 70,035 10/31/22                  
  2.038 CREFI/JPMCB 2826 Kaihikapu Street Time Warner Entertainment Company, L.P. 70,000 12/31/22                  
  2.039 CREFI/JPMCB 179 Sand Island Access Road MCG 179 Sand Island LP 62,464 06/30/47                  
  2.040 CREFI/JPMCB 855 Mapunapuna Street Walker-Moody Construction Co., Ltd. 63,436 12/31/22                  
  2.041 CREFI/JPMCB 2308 Pahounui Drive HD Pahounui, LLC 64,896 12/31/28                  
  2.042 CREFI/JPMCB 619 Mapunapuna Street Gates Laundry Service, Inc. 55,377 07/31/41                  
  2.043 CREFI/JPMCB 2846-A Awaawaloa Street OneSource Distributors, LLC 61,250 11/30/23                  
  2.044 CREFI/JPMCB 238 Sand Island Access Road 238 Sand Island Property LLC 60,000 10/31/34                  
  2.045 CREFI/JPMCB 704 Mapunapuna Street Hardware Hawaii Mapunapuna LLC 59,315 12/31/40                  
  2.046 CREFI/JPMCB 120B Mokauea Street Coordinated Wire Rope of Hawaii, Inc. 23,826 06/30/22   Royal Metals Co., Inc. 11,537 06/30/22          
  2.047 CREFI/JPMCB 1150 Kikowaena Street Ballard Mortuary, Inc. 45,753 02/28/30                  
  2.048 CREFI/JPMCB 2127 Auiki Street New Age Service Hawaii, Inc. 56,900 06/30/35                  
  2.049 CREFI/JPMCB 2810 Paa Street Maui Varities 52,185 12/31/48                  
  2.050 CREFI/JPMCB 2841 Pukoloa Street Servco Pacific, Inc. 39,600 01/31/64                  
  2.051 CREFI/JPMCB 1000 Mapunapuna Street First Hawaiian Bank 41,833 06/30/22                  
  2.052 CREFI/JPMCB 2829 Pukoloa Street Servco Pacific, Inc. 39,600 01/31/64                  
  2.053 CREFI/JPMCB 889 Ahua Street Bacon Universal Company, Inc. 49,452 09/30/24                  
  2.054 CREFI/JPMCB 2819 Pukoloa Street Servco Pacific, Inc. 39,600 01/31/64                  
  2.055 CREFI/JPMCB 1038 Kikowaena Place Phyllis D. Radford, as Trustee of the Radford Surviving Spouse Trust 47,417 11/30/31                  
  2.056 CREFI/JPMCB 2965 Mokumoa Street Island Lighting Co., Inc. 41,586 12/31/32                  
  2.057 CREFI/JPMCB 850 Ahua Street Honolulu Painting Company, Limited 47,879 12/31/22                  
  2.058 CREFI/JPMCB 1330 Pali Highway Safeway Inc. 19,673 10/31/43                  
  2.059 CREFI/JPMCB 2865 Pukoloa Street Coca-Cola Bottling of Hawaii, LLC 39,600 07/31/39                  
  2.060 CREFI/JPMCB 2855 Pukoloa Street Coca-Cola Bottling of Hawaii, LLC 39,600 07/31/39                  
  2.061 CREFI/JPMCB 789 Mapunapuna Street Unibodytech, LLC 46,559 12/31/22                  
  2.062 CREFI/JPMCB 2960 Mokumoa Street Tamion2 LLC 38,377 11/30/33                  
  2.063 CREFI/JPMCB 231B Sand Island Access Road Warehouse Rentals, Inc. 38,752 12/31/49                  
  2.064 CREFI/JPMCB 2020 Auiki Street Alfred I. Castillo, Trustee of the Alfred I. 46,705 12/31/28                  
  2.065 CREFI/JPMCB 2857 Awaawaloa Street Moo’s Machine Works, Inc. 40,011 12/31/22                  
  2.066 CREFI/JPMCB 1050 Kikowaena Place Big Rock Manufacturing, Inc. 42,790 09/30/30                  
  2.067 CREFI/JPMCB 2850 Mokumoa Street Gregory Roger Gomes and Frances Uyeda Gomes 39,544 02/29/32                  
  2.068 CREFI/JPMCB 2840 Mokumoa Street Webco Hawaii, Inc. 39,656 02/29/32                  
  2.069 CREFI/JPMCB 2830 Mokumoa Street Webco Hawaii, Inc. 39,600 02/29/32                  
  2.070 CREFI/JPMCB 960 Mapunapuna Street Sony Electronics Inc. 36,501 01/31/32                  
  2.071 CREFI/JPMCB 125B Puuhale Road Ito-en (HAWAII) Inc. 48,933 12/31/28                  
  2.072 CREFI/JPMCB 2809 Kaihikapu Street Pacific Jobbers Warehouse, Inc. 35,698 12/31/42                  
  2.073 CREFI/JPMCB 212 Mohonua Place Raymond K. Takiguchi 46,221 12/31/28                  
  2.074 CREFI/JPMCB 692 Mapunapuna Street Industrial Hardware Hawaii, Inc. 35,000 12/31/32                  
  2.075 CREFI/JPMCB 1024 Kikowaena Place Manufekai LLC 39,831 11/30/31                  
  2.076 CREFI/JPMCB 669 Ahua Street Royal Hawaiian Limousine 35,000 06/30/48                  
  2.077 CREFI/JPMCB 215 Puuhale Road Dorvin D Leis Co. LLC 41,731 12/31/47                  
  2.078 CREFI/JPMCB 142 Mokauea Street Pacific American Lumber, Inc. 26,000 02/28/26                  
  2.079 CREFI/JPMCB 2847 Awaawaloa Street Green Builders Hawaii, Inc. 35,000 12/31/35                  
  2.080 CREFI/JPMCB 2816 Awaawaloa Street RBC Leasing Corporation 43,560 11/30/29                  
  2.081 CREFI/JPMCB 2928 Kaihikapu Street - B Triple “B” Forwarders, Inc. 37,852 12/31/22                  
  2.082 CREFI/JPMCB 2864 Mokumoa Street Michael Boulware 39,600 02/28/22                  
  2.083 CREFI/JPMCB 770 Mapunapuna Street MPR Energies (was MPR Properties, LLC) 35,000 07/31/39                  
  2.084 CREFI/JPMCB 151 Puuhale Road New Age Service Hawaii, Inc. 38,294 04/30/33                  
  2.085 CREFI/JPMCB 207 Puuhale Road Dorvin D Leis Co. LLC 39,900 12/31/47                  
  2.086 CREFI/JPMCB 2970 Mokumoa Street Pacific Gypsum Supply 35,021 11/30/33                  
  2.087 CREFI/JPMCB 2868 Kaihikapu Street Hawaiian Island Tire Co., Inc. 35,000 10/31/42                  
  2.088 CREFI/JPMCB 2908 Kaihikapu Street Ultimate Innovations, Inc. 35,000 08/31/41                  
  2.089 CREFI/JPMCB 2814 Kilihau Street Jack Endo Electric, Inc. 37,413 12/31/22                  
  2.090 CREFI/JPMCB 759 Puuloa Road James Scott Gray 34,313 12/31/22                  
  2.091 CREFI/JPMCB 659 Puuloa Road G P Roadway Solutions, Inc. 35,000 12/31/22                  
  2.092 CREFI/JPMCB 667 Puuloa Road G P Roadway Solutions, Inc. 35,000 12/31/22                  
  2.093 CREFI/JPMCB 679 Puuloa Road G P Roadway Solutions, Inc. 35,000 12/31/22                  
  2.094 CREFI/JPMCB 689 Puuloa Road G P Roadway Solutions, Inc. 35,000 12/31/22                  
  2.095 CREFI/JPMCB 950 Mapunapuna Street Sony Electronics Inc. 32,551 01/31/32                  
  2.096 CREFI/JPMCB 822 Mapunapuna Street Hawaii Stage and Lighting Rentals, Inc. 35,000 10/31/32                  
  2.097 CREFI/JPMCB 842 Mapunapuna Street Hawaii Stage and Lighting Rentals, Inc. 35,000 10/31/32                  
  2.098 CREFI/JPMCB 214 Sand Island Access Road K&S Hawaiian Creations, Inc. (dba: Honolulu Cookie Company) 15,300 12/31/21   Road Safety Services and Design LLC 4,500 06/30/21   Clock and Trophy Shop, Inc. 1,800 06/30/21  

 

A-1-41

 

 

ANNEX A-1

 

        LARGEST TENANT (4), (25), (26), (27)   2nd LARGEST TENANT (4), (25), (26), (27)   3rd LARGEST TENANT (4), (25), (26), (27)  
                               
            Lease       Lease       Lease  
  Loan # Seller(1) Property Name Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration  
  2.099 CREFI/JPMCB 709 Ahua Street Qiu’s Company, Inc. 35,000 01/31/36                  
  2.100 CREFI/JPMCB 766 Mapunapuna Street Wasa Electrical Services, Inc. 35,000 12/31/22                  
  2.101 CREFI/JPMCB 830 Mapunapuna Street Prime Construction, Inc. 35,000 12/31/22                  
  2.102 CREFI/JPMCB 2855 Kaihikapu Street C K Auto Body, Inc. 35,000 02/28/35                  
  2.103 CREFI/JPMCB 865 Ahua Street Safety Systems and Signs Hawaii, Inc. 35,933 05/31/23                  
  2.104 CREFI/JPMCB 852 Mapunapuna Street Clark’s Meter Calibration, Inc. 35,000 12/31/22                  
  2.105 CREFI/JPMCB 2906 Kaihikapu Street AKC Leasing Corporation 35,000 12/31/28                  
  2.106 CREFI/JPMCB 2879 Paa Street Ohana Baptist Church 31,316 11/30/36                  
  2.107 CREFI/JPMCB 702 Ahua Street Mark Tyler Luria 34,657 12/31/22                  
  2.108 CREFI/JPMCB 2864 Awaawaloa Street Safety Systems and Signs Hawaii, Inc. 35,247 07/31/23                  
  2.109 CREFI/JPMCB 2819 Mokumoa Street - A H.Q. Incorporated 35,384 12/31/22                  
  2.110 CREFI/JPMCB 2869 Mokumoa Street Mohawk Carpet Distribution, Inc. 34,860 12/31/22                  
  2.111 CREFI/JPMCB 2819 Mokumoa Street - B H.Q. Incorporated 35,279 12/31/22                  
  2.112 CREFI/JPMCB 228 Mohonua Place Pioneer Electric, Inc. 36,522 12/31/28                  
  2.113 CREFI/JPMCB 2264 Pahounui Drive Killebrew & White 33,103 12/31/38                  
  2.114 CREFI/JPMCB 808 Ahua Street SLSS Partners 56,690 06/04/51                  
  2.115 CREFI/JPMCB 2827 Kaihikapu Street Hawaiian Crane and Rigging, Ltd. 35,000 12/31/22                  
  2.116 CREFI/JPMCB 697 Ahua Street Mr. Sandman, Inc. 35,000 12/31/22                  
  2.117 CREFI/JPMCB 2849 Kaihikapu Street A-1 A-Lectrician, Inc. 35,000 12/31/32                  
  2.118 CREFI/JPMCB 2831 Awaawaloa Street Ralph S. Inouye Co., Ltd. 35,000 12/31/22                  
  2.119 CREFI/JPMCB 2858 Kaihikapu Street McKillican American, Inc. 35,000 12/31/22                  
  2.120 CREFI/JPMCB 2276 Pahounui Drive Killebrew & White 32,841 12/31/38                  
  2.121 CREFI/JPMCB 2806 Kaihikapu Street Jerome Anches and Barbara Jean Grashin 35,000 10/31/22                  
  2.122 CREFI/JPMCB 1052 Ahua Street Kaiser Foundation Health Plan, Inc. 30,000 04/30/26                  
  2.123 CREFI/JPMCB 2889 Mokumoa Street Triton Marine Construction Corp. 34,651 12/31/22                  
  2.124 CREFI/JPMCB 685 Ahua Street Trans Quality, Inc. 35,000 12/31/22                  
  2.125 CREFI/JPMCB 2839 Mokumoa Street HIE Holdings, Inc. 35,174 10/31/22                  
  2.126 CREFI/JPMCB 94-240 Pupuole Street FPA Waipahu Associates, LLC 43,529 02/28/54                  
  2.127 CREFI/JPMCB 2928 Kaihikapu Street - A Triple “B” Forwarders, Inc. 35,000 12/31/22                  
  2.128 CREFI/JPMCB 719 Ahua Street Island Pool & Spa Supply 35,000 01/03/20                  
  2.129 CREFI/JPMCB 2812 Awaawaloa Street Mutual Plumbing Supply Co., Inc. 35,000 10/31/22                  
  2.130 CREFI/JPMCB 2927 Mokumoa Street Walker-Moody Construction Co., Ltd. 34,546 12/31/22                  
  2.131 CREFI/JPMCB 197 Sand Island Access Road Warehouse Rentals, Inc. 31,178 12/31/49                  
  2.132 CREFI/JPMCB 2844 Kaihikapu Street Tri-Palm Industries, Inc. 35,000 10/31/22                  
  2.133 CREFI/JPMCB 2879 Mokumoa Street Coca-Cola Bottling of Hawaii, LLC 34,755 12/31/22                  
  2.134 CREFI/JPMCB 2135 Auiki Street A.L. Kilgo Company, Inc. 33,328 12/31/28                  
  2.135 CREFI/JPMCB 855 Ahua Street Central Pacific Supply Corporation 35,200 12/31/22                  
  2.136 CREFI/JPMCB 2122 Kaliawa Street Chonghwa Kim & Philip Kim 33,468 12/31/38                  
  2.137 CREFI/JPMCB 2831 Kaihikapu Street Stoneridge Recoveries, LLC and Pineridge Farms, Inc. 35,000 12/31/22                  
  2.138 CREFI/JPMCB 729 Ahua Street White Cap Construction Supply, Inc. 35,000 10/31/22                  
  2.139 CREFI/JPMCB 739 Ahua Street White Cap Construction Supply, Inc. 35,000 12/31/22                  
  2.140 CREFI/JPMCB 2833 Paa Street #2 W. W. Grainger, Inc. 30,000 10/31/25                  
  2.141 CREFI/JPMCB 2833 Paa Street W. W. Grainger, Inc. 30,000 10/31/25                  
  2.142 CREFI/JPMCB 2815 Kaihikapu Street 2815 Kaihikapu Partners 35,000 12/31/22                  
  2.143 CREFI/JPMCB 1062 Kikowaena Place Plywood Hawaii, Inc. 30,959 07/31/20                  
  2.144 CREFI/JPMCB 673 Ahua Street Royal Contracting Co., Ltd. 35,000 12/31/22                  
  2.145 CREFI/JPMCB 2106 Kaliawa Street New Age Service Hawaii, Inc. 30,709 05/31/32                  
  2.146 CREFI/JPMCB 812 Mapunapuna Street Produce Center Development, Ltd. 35,000 12/31/44                  
  2.147 CREFI/JPMCB 2804 Kilihau Street Kaalawai Holdings, LLC 34,494 10/31/22                  
  2.148 CREFI/JPMCB 525 North King Street Pflueger Group, LLC 20,934 10/31/28                  
  2.149 CREFI/JPMCB 204 Sand Island Access Road Oahu Metal & Supply, Limited 33,078 12/31/28                  
  2.150 CREFI/JPMCB 660 Ahua Street Philip Wallington Won 34,657 10/31/22                  
  2.151 CREFI/JPMCB 218 Mohonua Place Tai Polythene of Hawaii, Inc. 34,096 12/31/28                  
  2.152 CREFI/JPMCB 125 Puuhale Road Ito-en (HAWAII) Inc. 31,006 12/31/28                  
  2.153 CREFI/JPMCB 645 Ahua Street Calvin F. L. Mann 35,000 12/31/22                  
  2.154 CREFI/JPMCB 675 Mapunapuna Street Contractors’ Equipment & Service Corp. 30,063 12/31/22                  
  2.155 CREFI/JPMCB 659 Ahua Street Mega Construction, Inc. 35,000 10/31/22                  
  2.156 CREFI/JPMCB 1055 Ahua Street Chevron U.S.A. Inc. (IES Retail, LLC) 26,531 11/15/22                  
  2.157 CREFI/JPMCB 944 Ahua Street OEM Properties, LLC 26,596 02/29/32                  
  2.158 CREFI/JPMCB 2019 Kahai Street Puuhale 227 LLC 26,954 12/31/28                  
  2.159 CREFI/JPMCB 2001 Kahai Street Kahai Street Development Partnership 26,741 12/31/28                  
  2.160 CREFI/JPMCB 106 Puuhale Road Shred-it USA Inc. 5,578 06/30/19   Sealtech, Inc. 5,184 07/14/23   Pacific Island Air Tech Company, Inc. 1,733 06/30/21  
  2.161 CREFI/JPMCB 2875 Paa Street Electricians, Inc. 23,154 10/31/25                  
  2.162 CREFI/JPMCB 1024 Mapunapuna Street Autoland LLC 25,895 12/08/43                  
  2.163 CREFI/JPMCB 2760 Kamehameha Highway Island Demo, Inc. 28,615 12/31/22                  
  2.164 CREFI/JPMCB 2635 Waiwai Loop A Aloha Petroleum 22,500 06/30/33                  
  2.165 CREFI/JPMCB 2635 Waiwai Loop B Aloha Petroleum 22,459 06/30/33                  
  2.166 CREFI/JPMCB 2836 Awaawaloa Street RBC Leasing Corporation 26,440 11/30/29                  
  2.167 CREFI/JPMCB 609 Ahua Street EAN Holdings, LLC 14,840 11/30/21   Paradise Rent-A-Car Inc. 9,600 02/29/20          
  2.168 CREFI/JPMCB 905 Ahua Street Hawaii Nut & Bolt, Inc. 21,195 04/30/22                  
  2.169 CREFI/JPMCB 2110 Auiki Street Ace Metal Recycling, Inc. 20,436 12/31/48                  
  2.170 CREFI/JPMCB 140 Puuhale Road New Age Service Hawaii, Inc. 21,541 05/31/32                  
  2.171 CREFI/JPMCB 2139 Kaliawa Street Janlu M. Takane 21,657 11/30/21                  
  2.172 CREFI/JPMCB 231 Sand Island Access Road Warehouse Rentals, Inc. 18,921 12/31/49                  
  2.173 CREFI/JPMCB 2140 Kaliawa Street Cossette Investment Co., Inc. 19,269 12/31/28                  
  2.174 CREFI/JPMCB 33 South Vineyard Boulevard Today Auto, LLC 11,570 10/31/28                  
  2.175 CREFI/JPMCB 970 Ahua Street Light of the World Ministries, Inc. 15,037 02/29/32                  
  2.176 CREFI/JPMCB 960 Ahua Street Beth Israel Jewish Ministries International 14,476 02/29/32                  
  2.177 CREFI/JPMCB 1045 Mapunapuna Street Marcus & Associates, Inc. 14,902 11/12/33                  
  2.178 CREFI/JPMCB 165 Sand Island Access Road Cossette Investment Co., Inc. 15,677 12/31/28                  
  2.179 CREFI/JPMCB 2839 Kilihau Street King Infiniti of Honolulu, LLC 11,680 10/31/22                  
  2.180 CREFI/JPMCB 2829 Kilihau Street Landscape Hawaii 11,680 10/31/22                  
  2.181 CREFI/JPMCB 2833 Kilihau Street Ken’s Auto Fender, Ltd. 11,680 10/31/22                  
  2.182 CREFI/JPMCB 2821 Kilihau Street Aloha Auto Group, Ltd. 11,680 10/31/22                  
  2.183 CREFI/JPMCB 2808 Kam Highway Aloha Auto Group, Ltd. 12,620 10/31/22                  
  2.184 CREFI/JPMCB 2815 Kilihau Street Aloha Auto Group, Ltd. 11,680 10/31/22                  
  2.185 CREFI/JPMCB 2850 Awaawaloa Street OneSource Distributors, LLC 8,503 11/30/23                  
  2.186 CREFI/JPMCB 846 Ala Lilikoi Street B Bradley Shopping Center Company 8,101 04/22/33                  
  3 GACC 59 Maiden Lane NYDCAS 702,283 08/31/21   People of the State of NY 84,729 06/30/25   London Fischer LLP 59,896 07/31/27  
  4 GACC 101 California Merrill Lynch 121,986 10/31/22   Cooley LLP 112,305 12/31/20   Morgan Stanley 91,068 01/31/28  
  5 JPMCB SWVP Portfolio                        
  5.01 JPMCB InterContinental                        
  5.02 JPMCB DoubleTree Sunrise                        
  5.03 JPMCB DoubleTree Charlotte                        
  5.04 JPMCB DoubleTree RTP                        
  6 CREFI Arbor Hotel Portfolio                        
  6.01 CREFI Residence Inn Salt Lake City                        
  6.02 CREFI Hampton Inn Santa Barbara                        
  6.03 CREFI Hampton Inn Bloomington                        
  6.04 CREFI Hampton Inn Norwood                        

 

A-1-42

 

 

ANNEX A-1

 

        LARGEST TENANT (4), (25), (26), (27)   2nd LARGEST TENANT (4), (25), (26), (27)   3rd LARGEST TENANT (4), (25), (26), (27)  
                               
            Lease       Lease       Lease  
  Loan # Seller(1) Property Name Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration  
  6.05 CREFI Springhill Suites Bloomington                        
  6.06 CREFI Hyatt Place Arlington                        
  7 CREFI Green Hills Corporate Center Penske 426,734 12/31/30   Worley Parsons 150,668 03/31/22   Compass Group 1,519 08/31/19  
  8 JPMCB Weston I & II Ply Gem Industries, Inc. 77,742 04/14/29   Geomagic, Inc. 21,839 06/30/20   MedThink, Inc 21,132 03/31/23  
  9 GACC Moffett Towers II - Building V Facebook 350,633 05/31/34                  
  10 GACC Newport Corporate Center T-Mobile 919,001 10/31/30   KLSY/KIXI 21,175 03/31/26   LifeCenter Northwest 20,713 08/31/25  
  11 CREFI Western Digital R&D Campus Western Digital 290,175 04/30/34                  
  12 CREFI Lakeside Apartments                        
  13 GACC Central Tower Office Unity Technologies 85,783 08/31/25   Maru Group, LLC 5,338 03/15/21   Seven Cities PTE, Ltd. 5,338 MTM  
  14 CREFI Birch Landing Apartments                        
  15 JPMCB Greenleaf at Howell BJ’s Wholesale Club 90,588 01/31/35   Xscape Cinemas 56,639 04/30/31   LA Fitness 37,000 05/31/30  
  16 GACC Arctic Glacier Portfolio                        
  16.01 GACC Arctic Glacier - Menomonee Arctic Glacier 41,248 12/31/38                  
  16.02 GACC Arctic Glacier - West St. Paul Arctic Glacier 33,000 12/31/38                  
  16.03 GACC Arctic Glacier - Mississauga Arctic Glacier 21,500 12/31/38                  
  16.04 GACC Arctic Glacier - Fairport Arctic Glacier 110,000 12/31/38                  
  16.05 GACC Arctic Glacier - West Point Arctic Glacier 56,380 12/31/38                  
  16.06 GACC Arctic Glacier - Twin Oaks Arctic Glacier 23,763 12/31/38                  
  16.07 GACC Arctic Glacier - Newburgh Arctic Glacier 25,000 12/31/38                  
  16.08 GACC Arctic Glacier - Winnipeg Arctic Glacier 31,000 12/31/38                  
  16.09 GACC Arctic Glacier - Port Huron Arctic Glacier 32,000 12/31/38                  
  16.10 GACC Arctic Glacier - Ypsilanti Arctic Glacier 17,000 12/31/38                  
  16.11 GACC Arctic Glacier - Chatham Arctic Glacier 26,900 12/31/38                  
  16.12 GACC Arctic Glacier - Omaha Arctic Glacier 12,000 12/31/38                  
  16.13 GACC Arctic Glacier - Rapid City Arctic Glacier 14,900 12/31/38                  
  16.14 GACC Arctic Glacier - Grayling Arctic Glacier 22,000 12/31/38                  
  16.15 GACC Arctic Glacier - Belding Arctic Glacier 25,000 12/31/38                  
  16.16 GACC Arctic Glacier - Marshall Arctic Glacier 7,000 12/31/38                  
  16.17 GACC Arctic Glacier - Dubuque Arctic Glacier 10,100 12/31/38                  
  16.18 GACC Arctic Glacier - Lake Ozark Arctic Glacier 6,953 12/31/38                  
  16.19 GACC Arctic Glacier - Pierre Arctic Glacier 14,000 12/31/38                  
  16.20 GACC Arctic Glacier - Shelby Arctic Glacier 4,000 12/31/38                  
  16.21 GACC Arctic Glacier - Storm Lake Arctic Glacier 5,625 12/31/38                  
  17 JPMCB Hilton Melbourne                        
  18 JPMCB Park Central Plaza I & II NCM Associates 39,840 03/31/26   Wagstaff & Cartmell 37,537 04/30/26   Grand Street Dining 13,011 02/28/21  
  19 GACC Infinity Park Apartments                        
  20 CREFI 57 East 11th Street WeWork 61,375 10/31/34                  
  21 GACC Heartland Dental Medical Office Portfolio                        
  21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive HD Home Office 84,190 05/31/28                  
  21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road AT&T - Kansas City, MO 3,850 01/31/22   Liberty Dental Care 3,077 11/30/21   Noodles & Company 2,800 09/30/31  
  21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road Jones Bridge Dental Care 9,950 08/31/26   Chandra Dance Academy 1,560 07/31/21   Family Physical Therapy Wellness 1,350 MTM  
  21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza Mercy Clinic East Communities Endo 5,877 11/30/23   DVA Healthcare Renal Care, Inc. (DaVita) 5,514 11/16/21   Total Renal Care, Inc. 3,089 11/15/21  
  21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street McKinneyDentist.com 8,000 01/31/25                  
  21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive Neibauer Dental - Waldorf 6,699 09/30/21                  
  21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220 Island Walk Dental 4,311 02/28/22   Tijuana Flats 2,046 10/31/22   Jersey Mike’s 1,811 MTM  
  21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377 Granbury Dental Center 6,000 03/31/22                  
  21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway Cook Crossing Dental Care 2,400 12/31/22   Verizon Wireless - St. Joseph, MO (T-Mobile Sublease) 1,800 02/28/23   Starbucks - St. Joseph, MO 1,800 04/30/23  
  21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard Regional Eyecare Associates, Inc 4,000 12/31/27   Creative Smiles - Winghaven 2,100 12/31/21   Family Dental Care at Winghaven 2,100 12/31/21  
  21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive HD PSR Center 42,962 04/30/26                  
  21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue Heartland Dental - Springfield 5,500 12/31/28                  
  21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway Hickory Creek Family Dentistry 3,585 06/30/25   America’s Best 3,225 06/30/26          
  21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street Metro Park Dental Arts 10,000 04/30/24                  
  21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street Bowling Green Family Dentistry 2,740 07/31/22   Heartland Family Dental Care 1,890 05/31/22   Crosswinds Dental Care 1,890 06/30/22  
  21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway Coal Creek Family 4,150 12/31/32                  
  21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard Citrust Tower Family Dental 2,778 06/30/22   State Farm - Clermont, FL 2,557 11/30/20   Robert Ogden, DDS 2,358 06/30/20  
  21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road West Town Dental Care 3,273 04/30/24   Moe’s Southwestern Grill 2,200 08/31/24   The Joint of York County 1,265 08/31/19  
  21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place Lake Nona Family Dentistry 4,878 08/31/23                  
  21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue Smiles at Goose Creek 4,100 04/30/28                  
  21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road Modern Smiles Dentistry 3,084 11/30/28   Stirling Sotheby’s International Realty 1,330 12/31/19          
  21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road The Dentist Place 5,500 12/31/22                  
  21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road Suwanee Dental Care 10,850 06/30/22   Edward Jones - Suwanee 1,000 01/31/22          
  21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive Willow Knolls Family Dental 1,890 11/30/22   Smile Design Dental Center 1,890 11/30/22   Dr. Flynn Orthodontics 1,800 02/28/24  
  21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard Indian Lake Family Dental 4,213 12/31/24   Nothing Bundt Cakes 1,947 01/31/26          
  21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street IU Health Urgent Care 3,246 11/30/25   Dental Care of Plainfield Crossing 3,218 11/01/25          
  21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway Belton Family Dental Care 3,206 12/31/25                  
  21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway Dental Care of Pflugerville 3,883 08/31/26                  
  21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway Palm Coast Dental Care 3,214 01/31/26   Marco’s Pizza 1,741 09/30/27          
  21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707 Prince Creek Dental Care 4,386 09/30/30                  
  21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road Dental Care of Davenport 3,395 09/30/25   Marco’s Pizza 2,058 04/30/27          
  21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive My St. Peter’s Dentist 3,823 06/30/19   Appelman Eye Associates, LLC 2,720 04/30/26   Lutheran Family 2,000 10/31/21  
  21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard Lee Vista Dental 3,396 06/30/21   Prixus Medical 1,879 12/31/19          
  21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way Mill Creek Dental Care 4,108 10/31/24                  
  21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive Dental Care at Prairie Crossing 3,803 09/30/26                  
  21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard Wiregrass Family Dental Care 4,194 07/31/24                  
  21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane Dental Care of Lake Wylie 4,079 12/31/26                  
  21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road Smiles at Healthbrook 3,297 12/31/25   Marco’s Pizza 1,817 04/30/27          
  21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road Cane Ridge Dentist 5,660 03/31/20   Subway - Antioch, TN 1,350 12/22/20   Regional Finance 1,190 05/31/22  
  21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South Heartland Dental - St. Augustine, FL 4,000 12/31/28                  
  21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane Complete Dental Care of Mansfield 5,028 10/31/23                  
  21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway Cross Timbers Family Dental 3,060 11/30/24   AT&T - Edmond, OK 2,457 03/31/22          
  21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road Berkshire Dental Group 5,756 03/31/21   State Farm - Broken Arrow, OK 1,351 MTM          
  21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road Romeoville Smiles Dentistry 4,000 08/31/27                  
  21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive Family Dental Care of Smyrna 3,363 11/30/25   Marco’s Pizza 2,508 07/31/27          
  21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47 Dental Care of Huntley 3,569 06/30/26                  
  21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road Cosmetic Dentistry Institute 5,661 08/31/26                  
  21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road Abilene Dental 5,600 12/31/23                  
  21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane Heartland Crossing Dental Care 2,100 09/30/25   Camby Family Dentistry 2,100 09/30/25   Caliber Home Loans 2,100 03/31/21  
  21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50 Citrus Grove Dental Care 3,329 08/31/26   Marco’s Pizza 1,800 07/31/27          
  21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square Tradition Parkway Dental Care 4,000 07/31/27                  
  21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street New Town Dental Arts 5,300 01/31/28                  
  21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road Canoe Creek Family Dental 3,101 01/31/26   Marco’s Pizza 1,949 04/30/27          
  21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road Redbird Dental Care 3,250 07/31/21   Heshey Plaza Dental Center 1,560 09/30/20   Hair Stadium, Inc. 1,560 05/31/21  
  21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center ADT - Columbia 3,990 06/30/24                  
  21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue Franklin Dental Care 4,371 01/31/24                  
  21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue Heartland - Buckeye 4,000 07/31/28                  
  21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard Smiles on Beach Boulevard 3,353 08/31/23   Batteris Plus Bulbs 1,576 07/31/19          
  21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard Darwin Family Dental Care 4,000 12/31/28                  
  21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue Family Dental Care of Sycamore 2,732 04/30/25   Hari Sycamore Donuts Inc. 1,953 12/31/27   Giordano’s Enterprises, Inc. 1,540 10/31/22  
  21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119 Buck Creek Family Dental 4,000 09/30/30                  
  21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road Wheat Family Dental 7,305 03/31/21                  

 

A-1-43

 

 

ANNEX A-1

 

        LARGEST TENANT (4), (25), (26), (27)   2nd LARGEST TENANT (4), (25), (26), (27)   3rd LARGEST TENANT (4), (25), (26), (27)  
                               
            Lease       Lease       Lease  
  Loan # Seller(1) Property Name Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration  
  21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road Fifth Third Bank 5,500 12/31/27   DeKalb Dental Group 4,500 12/31/27          
  21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road Dental Care of Bellevue 3,206 08/31/24   AT&T - Bellevue, WI 2,550 07/31/20          
  21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North Farabee Family Dental 4,000 09/30/22                  
  21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road Econ River Family Dental 4,063 11/30/26                  
  21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road Lake Joy Dental Care 4,000 12/31/27                  
  21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44 JPMorgan Chase Bank 3,621 02/28/28   Dental Care of Shelbyville 3,023 10/31/25          
  21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard Creative Smiles Dental Care 3,241 01/31/23   Advanced Financial 1,528 11/30/23          
  21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway San Tan Mountain Dental 4,000 01/31/27                  
  21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza Spring Ridge Dental Care 3,200 07/31/30   Smoothie King 1,598 11/30/24          
  21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard Lifetime Dentistry of Port Orange 3,215 12/31/27                  
  21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West Austell Family Dental Care 3,213 12/31/25                  
  21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street Porter Dental Center 3,569 06/30/26                  
  21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441 Lifetime Dentistry of Lady Lake 4,227 08/31/23                  
  21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive Mahan Village Dental Care 4,195 08/31/30                  
  21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South Regal Valley Dental Care 4,000 12/31/26                  
  21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12 Heartland Dental - Fox Lake 4,130 09/30/28   5/3 (ATM machine) 5 12/31/19          
  21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard Middleburg Family Dental Care 4,108 11/30/24                  
  21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive Dental Care at Fairfield 3,193 07/31/26   Town Square Bank 2,300 04/30/25          
  21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street Lebanon Dental Care 3,300 12/31/24   Optometric Physicians of Middle Tennessee, PLC 1,700 10/31/27          
  21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road Riverview Smiles Dental 3,830 12/01/24                  
  21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway Parkway Dental Care 4,100 10/31/27                  
  21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place MyWildwoodDentist.com 3,971 04/30/21   Wildwood Vision Specialists, LLC 2,619 06/30/22          
  21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle Dental Care of Spring Hill 3,300 05/31/25                  
  21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North Family Dental Care of Owasso 4,100 08/31/24                  
  21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road Hanger Prosthetics and Orthotics East, Inc. 2,500 12/31/19   Essington Family Dental Care 1,765 01/31/22   Rock Run Family Dentistry 1,765 01/31/22  
  21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive Blossom Park Family Dental Care 2,030 12/31/24   Lifetime Family Dental Care 2,030 12/31/24          
  21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard Byron Family Dental Care 3,200 08/31/25   Southwest Georgia Health Care, Inc. 1,800 06/30/26          
  21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road Family Dental Care of Canton 4,465 04/30/24                  
  21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway Mulberry Creek Dental Care 4,079 08/31/26                  
  21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70 Bradenton Smiles Dentistry 4,275 04/30/23                  
  21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street Alliance Dental Group 7,472 09/30/24                  
  21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road Neibauer - Harrison Crossing 4,829 09/30/31                  
  21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road North Pointe Dental Care 5,090 08/31/24                  
  21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard Mission Hills Dentistry 3,849 07/31/23                  
  21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road Dental Group of Springfield 5,857 01/31/22                  
  21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway Great Mills Family Dental 3,840 09/30/21                  
  21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive Bonita Dental Arts 4,213 11/30/19                  
  21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard Electric City Dental Care 2,815 06/30/24                  
  21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East Dental Designs of Lakeland 3,396 06/30/21   Edward Jones - Lakeland, FL 1,200 02/28/26          
  21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road Dental Care of South Aiken 3,769 04/30/24                  
  21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road Oaks Openings Dental 3,948 04/30/27                  
  21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive Complete Dentistry of Estero 3,820 01/31/23                  
  21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place Creative Smiles of Champaign 3,770 05/31/28                  
  21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road West Columbia Family Dentistry 5,880 09/30/24                  
  21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way Carolina Dental Group 4,700 03/31/27                  
  21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard Richmond Family Dentistry 1,960 07/31/22   Whitewater Valley Dental 1,960 07/31/22          
  21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard Sumter Dental Care 3,811 01/31/23   North Port Area Chamber of Commerce 1,446 05/31/23          
  21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road Cook Dental 4,900 03/31/28                  
  21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court Maple Ridge Dental Care 3,269 01/31/25                  
  21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South St. Augustine Family Dentistry 4,952 08/31/22                  
  21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue Deer Creek Family Dental 3,333 06/30/19   White Buffalo Trading Co 874 MTM          
  21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue My Charleston Dentist 3,250 07/31/21                  
  21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue Parkside Dental Care 5,000 09/30/21                  
  21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane Dental Care of Greencastle 3,435 09/30/25                  
  21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue Devine Dentistry 3,400 02/28/26   TRC Environmental Corp. 2,400 03/31/20   Americare 800 02/28/22  
  21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail Bonita Estero Dental Group 3,675 10/31/27                  
  21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street Front Street Family Dentistry 3,419 06/30/21                  
  21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway Crossroads Dental 3,500 11/30/20                  
  21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue Quirt Family Dentistry - Schofield 4,535 03/31/22                  
  21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place Park Place Dental at Edison Lakes 3,800 01/31/27                  
  21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road Green Mount Family Dentistry 2,000 08/31/28   Cambridge Dental Care 2,000 08/31/28          
  21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street Premier Dentistry of Blythewood 3,286 07/31/23                  
  21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road Nature Coast Dental Care 4,375 06/30/25                  
  21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street Dixon Park Dental Care 1,960 12/31/22   Perfect Smiles Dental Care 1,960 12/31/22          
  21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street Quirt Family Dentistry - Merrill 3,875 03/31/22   Edward Jones - Merrill, WI 1,000 05/31/20          
  21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street Bigelow Family Dentistry 2,300 06/30/25   Tuesday Bigelow - Plastic Surgeon 2,300 06/30/20          
  21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road Dentsitry at Walnut Grove 3,697 02/28/28                  
  21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64 Lifetime Dentistry of Bradenton 3,818 01/31/23                  
  21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009 Schertz Family Dental 3,404 04/30/23                  
  21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road Dental Care of Boiling Springs 4,297 10/31/22                  
  21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road Bartlett Dental Associates 4,250 05/31/24                  
  21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South Clairmont Cosmetics & Family Dentistry 4,700 05/31/26                  
  21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6 Praire Place Family Dental 3,600 10/31/24                  
  21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway Master’s Hand Dental 2,500 05/31/21                  
  21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard Family Dentistry - Arnold 3,290 05/31/30                  
  21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court Tanyard Springs Family Dentistry 2,556 05/31/28                  
  21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17 Murrells Inlet Dentistry 3,080 01/31/27   Patton Hospitality Management, Inc. 1,000 07/31/20          
  21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive Arkadelphia Dental Care 3,994 12/31/25                  
  21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East Renaissance Aesthetic Denistry 2,700 05/31/22                  
  21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street Family Oral Health Associates 2,684 11/30/26                  
  21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue Highland Family Dentistry 3,403 11/30/22                  
  21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive Mt. Sterling Smiles 4,291 06/30/27   Edward Jones - Mt. Sterling, KY 1,734 09/30/23          
  21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive Family Dental Care of South Lakeland 3,847 08/31/25                  
  21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road Center of Exceptional Dentistry 3,655 01/31/27                  
  21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive Layman, Shirman, & Associates 4,792 06/30/28                  
  21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast Smile Today Dentistry 3,396 04/30/21                  
  21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue Premier Dental Center 2,600 03/31/28                  
  21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North Arlington River Family Dental 4,788 03/31/26                  
  21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street Friendly Dental 3,600 03/31/25                  
  21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway North Columbus Dental Care 2,395 10/31/26                  
  21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road Calumet Family Dentistry 3,198 01/31/27                  
  21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street London Dental Center of Excellence 6,390 08/31/24                  
  21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court Harris Southwest Dental 2,918 10/31/26                  
  21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane Ashby Park Restorative & Cosmetic Dentistry      3,100 04/30/28                  
  21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza Great Southern Smiles 2,500 10/31/24                  
  21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive Dental Implant Institute 3,365 07/31/28                  
  21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road Warner Robbins Family Dentist 3,386 05/31/24                  
  21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue Palmetto Dental Health Associates 4,500 06/30/25                  
  21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle Seaside Lifetime Dentistry 2,400 09/30/26                  
  21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street Broadway Dental Arts 3,500 02/28/25                  

 

A-1-44

 

 

ANNEX A-1

 

        LARGEST TENANT (4), (25), (26), (27)   2nd LARGEST TENANT (4), (25), (26), (27)   3rd LARGEST TENANT (4), (25), (26), (27)  
                               
            Lease       Lease       Lease  
  Loan # Seller(1) Property Name Largest Tenant Unit Size Expiration   2nd Largest Tenant Unit Size Expiration   3rd Largest Tenant Unit Size Expiration  
  21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road Family Dental Care of Spring Valley 1,936 03/31/25                  
  21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9 Milton Family Dental Care 3,312 02/28/24                  
  21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court Rockingham Dental Group - Epping 2,130 01/31/26                  
  21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street Dental Care on East Main 2,726 01/31/26                  
  21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202 Alegre Dental at Petrohlyphs 2,900 04/30/25                  
  21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5 Desert Family Dentistry 1,892 11/30/24                  
  21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4 Rice Creek Family Dentistry 2,255 10/31/27                  
  22 GACC Stonebrook Apartments Phase II                        
  23 GACC Hawk View Industrial Park Innovex 30,000 03/31/28   GR Wireline 20,800 08/31/25   Blackhawk Specialty Tools 15,000 02/28/29  
  24 CREFI Magnolia Hotel St. Louis                        
  25 CREFI Augusta Self Storage Portfolio                        
  25.01 CREFI Hollywood Storage - Evans                        
  25.02 CREFI Hollywood Storage - Augusta                        
  25.03 CREFI Hollywood Storage - Martinez                        
  26 GACC Clinton West                        
  27 CREFI Residence Inn - Lynchburg                        
  28 GACC IRG Moraine Industrial Fuyao Glass America, Inc. 406,611 12/11/31   Yaskawa American, Inc. 122,209 03/31/23   U.S. Aeroteam, Inc. 70,000 08/14/22  
  29 GACC One Parkway North Essendant Co. 199,629 10/31/27   Friedman Corporation 15,890 04/30/20   Accounting Principal 6,257 04/30/25  
  30 GACC Pine Terrace Apartments                        
  31 GACC Orchard Park Apartments                        
  32 GACC Rockridge Plaza JoAnn Stores 15,595 03/31/24   Josey Books & Records 9,000 10/31/23   Lubbock County Hospital District 6,500 10/31/21  
  33 CREFI Giant Hershey PA Giant 55,000 10/31/30                  
  34 CREFI 2211 West Camelback Road El Super 46,000 11/30/32   Zella’s Pizza and Cheese Steaks 2,300 01/08/23   Bosa Donuts 1,500 11/17/27  
  35 GACC Pell City Portfolio                        
  35.01 GACC Holiday Inn-Pell City                        
  35.02 GACC Hampton Inn-Pell City                        
  36 GACC 364 Bush Sam’s Grill 6,182 06/30/27   Abovo, Inc. 5,000 08/31/28          
  37 GACC 1731 15th Street                        
  38 GACC Sunridge Apartments                        
  39 GACC Alamo Drafthouse Cinema - Lubbock Alamo Drafthouse 33,167 08/31/33                  
  40 CREFI Piney Green Food Lion Food Lion 29,450 11/01/26   Family Dollar 6,000 01/31/20   Black Rose Tavern 3,200 03/31/24  

 

A-1-45

 

 

ANNEX A-1

 

        4th LARGEST TENANT (4), (25), (26), (27)     5th LARGEST TENANT (4), (25), (26), (27)    
                         
            Lease       Lease   Loan
  Loan # Seller(1) Property Name 4th Largest Tenant Unit Size Expiration   5th Largest Tenant Unit Size Expiration   Purpose
  1 GACC 3 Columbus Circle Jazz at Lincoln Center, Inc. 30,653 04/30/28   Josephson 22,742 12/31/32   Refinance
  2 CREFI/JPMCB ILPT Hawaii Portfolio                 Recapitalization
  2.001 CREFI/JPMCB 2810 Pukoloa Street                  
  2.002 CREFI/JPMCB 1360 Pali Highway                  
  2.003 CREFI/JPMCB 1001 Ahua Street                  
  2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                  
  2.005 CREFI/JPMCB 2850 Paa Street                  
  2.006 CREFI/JPMCB 949 Mapunapuna Street                  
  2.007 CREFI/JPMCB 2828 Paa Street                  
  2.008 CREFI/JPMCB 80 Sand Island Access Road                  
  2.009 CREFI/JPMCB 1030 Mapunapuna Street                  
  2.010 CREFI/JPMCB 150 Puuhale Road                  
  2.011 CREFI/JPMCB 2344 Pahounui Drive                  
  2.012 CREFI/JPMCB 120 Sand Island Access Road Diversified Innovations, Inc. 2,489 06/30/20   First Hawaiian Bank 1,742 02/28/21    
  2.013 CREFI/JPMCB 1122 Mapunapuna Street                  
  2.014 CREFI/JPMCB 2915 Kaihikapu Street                  
  2.015 CREFI/JPMCB 819 Ahua Street                  
  2.016 CREFI/JPMCB 2144 Auiki Street Premier Interiors Development, Inc. 3,300 02/28/22   Frontier Precision, Inc. 2,990 01/31/21    
  2.017 CREFI/JPMCB 1027 Kikowaena Place                  
  2.018 CREFI/JPMCB 1931 Kahai Street                  
  2.019 CREFI/JPMCB 148 Mokauea Street                  
  2.020 CREFI/JPMCB 2886 Paa Street                  
  2.021 CREFI/JPMCB 2838 Kilihau Street                  
  2.022 CREFI/JPMCB 803 Ahua Street                  
  2.023 CREFI/JPMCB 220 Puuhale Road                  
  2.024 CREFI/JPMCB 930 Mapunapuna Street                  
  2.025 CREFI/JPMCB 2103 Kaliawa Street                  
  2.026 CREFI/JPMCB 2969 Mapunapuna Place                  
  2.027 CREFI/JPMCB 158 Sand Island Access Road                  
  2.028 CREFI/JPMCB 1926 Auiki Street                  
  2.029 CREFI/JPMCB 113 Puuhale Road                  
  2.030 CREFI/JPMCB 2250 Pahounui Drive                  
  2.031 CREFI/JPMCB 733 Mapunapuna Street                  
  2.032 CREFI/JPMCB 761 Ahua Street                  
  2.033 CREFI/JPMCB 918 Ahua Street                  
  2.034 CREFI/JPMCB 180 Sand Island Access Road                  
  2.035 CREFI/JPMCB 2829 Awaawaloa Street                  
  2.036 CREFI/JPMCB 120 Mokauea Street                  
  2.037 CREFI/JPMCB 2861 Mokumoa Street                  
  2.038 CREFI/JPMCB 2826 Kaihikapu Street                  
  2.039 CREFI/JPMCB 179 Sand Island Access Road                  
  2.040 CREFI/JPMCB 855 Mapunapuna Street                  
  2.041 CREFI/JPMCB 2308 Pahounui Drive                  
  2.042 CREFI/JPMCB 619 Mapunapuna Street                  
  2.043 CREFI/JPMCB 2846-A Awaawaloa Street                  
  2.044 CREFI/JPMCB 238 Sand Island Access Road                  
  2.045 CREFI/JPMCB 704 Mapunapuna Street                  
  2.046 CREFI/JPMCB 120B Mokauea Street                  
  2.047 CREFI/JPMCB 1150 Kikowaena Street                  
  2.048 CREFI/JPMCB 2127 Auiki Street                  
  2.049 CREFI/JPMCB 2810 Paa Street                  
  2.050 CREFI/JPMCB 2841 Pukoloa Street                  
  2.051 CREFI/JPMCB 1000 Mapunapuna Street                  
  2.052 CREFI/JPMCB 2829 Pukoloa Street                  
  2.053 CREFI/JPMCB 889 Ahua Street                  
  2.054 CREFI/JPMCB 2819 Pukoloa Street                  
  2.055 CREFI/JPMCB 1038 Kikowaena Place                  
  2.056 CREFI/JPMCB 2965 Mokumoa Street                  
  2.057 CREFI/JPMCB 850 Ahua Street                  
  2.058 CREFI/JPMCB 1330 Pali Highway                  
  2.059 CREFI/JPMCB 2865 Pukoloa Street                  
  2.060 CREFI/JPMCB 2855 Pukoloa Street                  
  2.061 CREFI/JPMCB 789 Mapunapuna Street                  
  2.062 CREFI/JPMCB 2960 Mokumoa Street                  
  2.063 CREFI/JPMCB 231B Sand Island Access Road                  
  2.064 CREFI/JPMCB 2020 Auiki Street                  
  2.065 CREFI/JPMCB 2857 Awaawaloa Street                  
  2.066 CREFI/JPMCB 1050 Kikowaena Place                  
  2.067 CREFI/JPMCB 2850 Mokumoa Street                  
  2.068 CREFI/JPMCB 2840 Mokumoa Street                  
  2.069 CREFI/JPMCB 2830 Mokumoa Street                  
  2.070 CREFI/JPMCB 960 Mapunapuna Street                  
  2.071 CREFI/JPMCB 125B Puuhale Road                  
  2.072 CREFI/JPMCB 2809 Kaihikapu Street                  
  2.073 CREFI/JPMCB 212 Mohonua Place                  
  2.074 CREFI/JPMCB 692 Mapunapuna Street                  
  2.075 CREFI/JPMCB 1024 Kikowaena Place                  
  2.076 CREFI/JPMCB 669 Ahua Street                  
  2.077 CREFI/JPMCB 215 Puuhale Road                  
  2.078 CREFI/JPMCB 142 Mokauea Street                  
  2.079 CREFI/JPMCB 2847 Awaawaloa Street                  
  2.080 CREFI/JPMCB 2816 Awaawaloa Street                  
  2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                  
  2.082 CREFI/JPMCB 2864 Mokumoa Street                  
  2.083 CREFI/JPMCB 770 Mapunapuna Street                  
  2.084 CREFI/JPMCB 151 Puuhale Road                  
  2.085 CREFI/JPMCB 207 Puuhale Road                  
  2.086 CREFI/JPMCB 2970 Mokumoa Street                  
  2.087 CREFI/JPMCB 2868 Kaihikapu Street                  
  2.088 CREFI/JPMCB 2908 Kaihikapu Street                  
  2.089 CREFI/JPMCB 2814 Kilihau Street                  
  2.090 CREFI/JPMCB 759 Puuloa Road                  
  2.091 CREFI/JPMCB 659 Puuloa Road                  
  2.092 CREFI/JPMCB 667 Puuloa Road                  
  2.093 CREFI/JPMCB 679 Puuloa Road                  
  2.094 CREFI/JPMCB 689 Puuloa Road                  
  2.095 CREFI/JPMCB 950 Mapunapuna Street                  
  2.096 CREFI/JPMCB 822 Mapunapuna Street                  
  2.097 CREFI/JPMCB 842 Mapunapuna Street                  
  2.098 CREFI/JPMCB 214 Sand Island Access Road                  

 

A-1-46

 

 

ANNEX A-1

 

        4th LARGEST TENANT (4), (25), (26), (27)     5th LARGEST TENANT (4), (25), (26), (27)    
                         
            Lease       Lease   Loan
  Loan # Seller(1) Property Name 4th Largest Tenant Unit Size Expiration   5th Largest Tenant Unit Size Expiration   Purpose
  2.099 CREFI/JPMCB 709 Ahua Street                  
  2.100 CREFI/JPMCB 766 Mapunapuna Street                  
  2.101 CREFI/JPMCB 830 Mapunapuna Street                  
  2.102 CREFI/JPMCB 2855 Kaihikapu Street                  
  2.103 CREFI/JPMCB 865 Ahua Street                  
  2.104 CREFI/JPMCB 852 Mapunapuna Street                  
  2.105 CREFI/JPMCB 2906 Kaihikapu Street                  
  2.106 CREFI/JPMCB 2879 Paa Street                  
  2.107 CREFI/JPMCB 702 Ahua Street                  
  2.108 CREFI/JPMCB 2864 Awaawaloa Street                  
  2.109 CREFI/JPMCB 2819 Mokumoa Street - A                  
  2.110 CREFI/JPMCB 2869 Mokumoa Street                  
  2.111 CREFI/JPMCB 2819 Mokumoa Street - B                  
  2.112 CREFI/JPMCB 228 Mohonua Place                  
  2.113 CREFI/JPMCB 2264 Pahounui Drive                  
  2.114 CREFI/JPMCB 808 Ahua Street                  
  2.115 CREFI/JPMCB 2827 Kaihikapu Street                  
  2.116 CREFI/JPMCB 697 Ahua Street                  
  2.117 CREFI/JPMCB 2849 Kaihikapu Street                  
  2.118 CREFI/JPMCB 2831 Awaawaloa Street                  
  2.119 CREFI/JPMCB 2858 Kaihikapu Street                  
  2.120 CREFI/JPMCB 2276 Pahounui Drive                  
  2.121 CREFI/JPMCB 2806 Kaihikapu Street                  
  2.122 CREFI/JPMCB 1052 Ahua Street                  
  2.123 CREFI/JPMCB 2889 Mokumoa Street                  
  2.124 CREFI/JPMCB 685 Ahua Street                  
  2.125 CREFI/JPMCB 2839 Mokumoa Street                  
  2.126 CREFI/JPMCB 94-240 Pupuole Street                  
  2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                  
  2.128 CREFI/JPMCB 719 Ahua Street                  
  2.129 CREFI/JPMCB 2812 Awaawaloa Street                  
  2.130 CREFI/JPMCB 2927 Mokumoa Street                  
  2.131 CREFI/JPMCB 197 Sand Island Access Road                  
  2.132 CREFI/JPMCB 2844 Kaihikapu Street                  
  2.133 CREFI/JPMCB 2879 Mokumoa Street                  
  2.134 CREFI/JPMCB 2135 Auiki Street                  
  2.135 CREFI/JPMCB 855 Ahua Street                  
  2.136 CREFI/JPMCB 2122 Kaliawa Street                  
  2.137 CREFI/JPMCB 2831 Kaihikapu Street                  
  2.138 CREFI/JPMCB 729 Ahua Street                  
  2.139 CREFI/JPMCB 739 Ahua Street                  
  2.140 CREFI/JPMCB 2833 Paa Street #2                  
  2.141 CREFI/JPMCB 2833 Paa Street                  
  2.142 CREFI/JPMCB 2815 Kaihikapu Street                  
  2.143 CREFI/JPMCB 1062 Kikowaena Place                  
  2.144 CREFI/JPMCB 673 Ahua Street                  
  2.145 CREFI/JPMCB 2106 Kaliawa Street                  
  2.146 CREFI/JPMCB 812 Mapunapuna Street                  
  2.147 CREFI/JPMCB 2804 Kilihau Street                  
  2.148 CREFI/JPMCB 525 North King Street                  
  2.149 CREFI/JPMCB 204 Sand Island Access Road                  
  2.150 CREFI/JPMCB 660 Ahua Street                  
  2.151 CREFI/JPMCB 218 Mohonua Place                  
  2.152 CREFI/JPMCB 125 Puuhale Road                  
  2.153 CREFI/JPMCB 645 Ahua Street                  
  2.154 CREFI/JPMCB 675 Mapunapuna Street                  
  2.155 CREFI/JPMCB 659 Ahua Street                  
  2.156 CREFI/JPMCB 1055 Ahua Street                  
  2.157 CREFI/JPMCB 944 Ahua Street                  
  2.158 CREFI/JPMCB 2019 Kahai Street                  
  2.159 CREFI/JPMCB 2001 Kahai Street                  
  2.160 CREFI/JPMCB 106 Puuhale Road Natividad Inc. 1,728 06/30/21            
  2.161 CREFI/JPMCB 2875 Paa Street                  
  2.162 CREFI/JPMCB 1024 Mapunapuna Street                  
  2.163 CREFI/JPMCB 2760 Kamehameha Highway                  
  2.164 CREFI/JPMCB 2635 Waiwai Loop A                  
  2.165 CREFI/JPMCB 2635 Waiwai Loop B                  
  2.166 CREFI/JPMCB 2836 Awaawaloa Street                  
  2.167 CREFI/JPMCB 609 Ahua Street                  
  2.168 CREFI/JPMCB 905 Ahua Street                  
  2.169 CREFI/JPMCB 2110 Auiki Street                  
  2.170 CREFI/JPMCB 140 Puuhale Road                  
  2.171 CREFI/JPMCB 2139 Kaliawa Street                  
  2.172 CREFI/JPMCB 231 Sand Island Access Road                  
  2.173 CREFI/JPMCB 2140 Kaliawa Street                  
  2.174 CREFI/JPMCB 33 South Vineyard Boulevard                  
  2.175 CREFI/JPMCB 970 Ahua Street                  
  2.176 CREFI/JPMCB 960 Ahua Street                  
  2.177 CREFI/JPMCB 1045 Mapunapuna Street                  
  2.178 CREFI/JPMCB 165 Sand Island Access Road                  
  2.179 CREFI/JPMCB 2839 Kilihau Street                  
  2.180 CREFI/JPMCB 2829 Kilihau Street                  
  2.181 CREFI/JPMCB 2833 Kilihau Street                  
  2.182 CREFI/JPMCB 2821 Kilihau Street                  
  2.183 CREFI/JPMCB 2808 Kam Highway                  
  2.184 CREFI/JPMCB 2815 Kilihau Street                  
  2.185 CREFI/JPMCB 2850 Awaawaloa Street                  
  2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                  
  3 GACC 59 Maiden Lane AmTrust Financial Services 39,992 05/31/23   Maiden Farm, Inc. 22,726 07/31/25   Refinance
  4 GACC 101 California Deutsche Bank 60,311 12/31/24   Winston & Strawn 52,235 10/31/24   Refinance
  5 JPMCB SWVP Portfolio                 Refinance
  5.01 JPMCB InterContinental                  
  5.02 JPMCB DoubleTree Sunrise                  
  5.03 JPMCB DoubleTree Charlotte                  
  5.04 JPMCB DoubleTree RTP                  
  6 CREFI Arbor Hotel Portfolio                 Acquisition
  6.01 CREFI Residence Inn Salt Lake City                  
  6.02 CREFI Hampton Inn Santa Barbara                  
  6.03 CREFI Hampton Inn Bloomington                  
  6.04 CREFI Hampton Inn Norwood                  

 

A-1-47

 

 

ANNEX A-1

 

        4th LARGEST TENANT (4), (25), (26), (27)     5th LARGEST TENANT (4), (25), (26), (27)    
                         
            Lease       Lease   Loan
  Loan # Seller(1) Property Name 4th Largest Tenant Unit Size Expiration   5th Largest Tenant Unit Size Expiration   Purpose
  6.05 CREFI Springhill Suites Bloomington                  
  6.06 CREFI Hyatt Place Arlington                  
  7 CREFI Green Hills Corporate Center                 Refinance
  8 JPMCB Weston I & II SBM Life Science Corp. 19,264 10/31/22   Verdesian Life Sciences, LLC 15,543 01/31/22   Acquisition
  9 GACC Moffett Towers II - Building V                 Refinance
  10 GACC Newport Corporate Center Protingent, Inc. 11,314 04/30/21   Mobica US Inc. 5,763 05/31/21   Acquisition
  11 CREFI Western Digital R&D Campus                 Acquisition
  12 CREFI Lakeside Apartments                 Acquisition
  13 GACC Central Tower Office Pivot Interiors, Inc. 5,337 01/31/22   Google Inc. 5,334 09/30/21   Refinance
  14 CREFI Birch Landing Apartments                 Refinance
  15 JPMCB Greenleaf at Howell Five Star Climbzone USA LLC 24,170 09/16/29   Sleepy’s 4,050 11/30/26   Refinance
  16 GACC Arctic Glacier Portfolio                 Acquisition
  16.01 GACC Arctic Glacier - Menomonee                  
  16.02 GACC Arctic Glacier - West St. Paul                  
  16.03 GACC Arctic Glacier - Mississauga                  
  16.04 GACC Arctic Glacier - Fairport                  
  16.05 GACC Arctic Glacier - West Point                  
  16.06 GACC Arctic Glacier - Twin Oaks                  
  16.07 GACC Arctic Glacier - Newburgh                  
  16.08 GACC Arctic Glacier - Winnipeg                  
  16.09 GACC Arctic Glacier - Port Huron                  
  16.10 GACC Arctic Glacier - Ypsilanti                  
  16.11 GACC Arctic Glacier - Chatham                  
  16.12 GACC Arctic Glacier - Omaha                  
  16.13 GACC Arctic Glacier - Rapid City                  
  16.14 GACC Arctic Glacier - Grayling                  
  16.15 GACC Arctic Glacier - Belding                  
  16.16 GACC Arctic Glacier - Marshall                  
  16.17 GACC Arctic Glacier - Dubuque                  
  16.18 GACC Arctic Glacier - Lake Ozark                  
  16.19 GACC Arctic Glacier - Pierre                  
  16.20 GACC Arctic Glacier - Shelby                  
  16.21 GACC Arctic Glacier - Storm Lake                  
  17 JPMCB Hilton Melbourne                 Refinance
  18 JPMCB Park Central Plaza I & II Designer Group USA (Pending) 12,514 08/31/24   Lindt & Sprungli North America 10,037 09/30/23   Acquisition
  19 GACC Infinity Park Apartments                 Refinance
  20 CREFI 57 East 11th Street                 Refinance
  21 GACC Heartland Dental Medical Office Portfolio                 Refinance
  21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive                  
  21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road                  
  21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road                  
  21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza Mercy Clinic East Communities Digestive 2,696 11/30/23            
  21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street                  
  21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive                  
  21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220                  
  21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377                  
  21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway                  
  21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard                  
  21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive                  
  21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                  
  21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway                  
  21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street                  
  21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street                  
  21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                  
  21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard Orlando Foot & Ankle Clinic 2,321 01/31/23            
  21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road                  
  21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place                  
  21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue                  
  21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road                  
  21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road                  
  21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road                  
  21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive                  
  21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard                  
  21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street                  
  21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway                  
  21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway                  
  21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway                  
  21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                  
  21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road                  
  21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive Edward Jones - St. Peter’s, MO 1,400 01/31/26            
  21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard                  
  21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way                  
  21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive                  
  21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard                  
  21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane                  
  21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road                  
  21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road                  
  21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                  
  21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane                  
  21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway                  
  21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road                  
  21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                  
  21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive                  
  21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47                  
  21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road                  
  21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road                  
  21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane                  
  21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50                  
  21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                  
  21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                  
  21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road                  
  21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road Edward Jones - Bloomington, IL 1,320 02/28/23            
  21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center                  
  21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue                  
  21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                  
  21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard                  
  21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                  
  21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue                  
  21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                  
  21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road                  

 

A-1-48

 

 

ANNEX A-1

 

        4th LARGEST TENANT (4), (25), (26), (27)     5th LARGEST TENANT (4), (25), (26), (27)    
                         
            Lease       Lease   Loan
  Loan # Seller(1) Property Name 4th Largest Tenant Unit Size Expiration   5th Largest Tenant Unit Size Expiration   Purpose
  21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                  
  21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road                  
  21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North                  
  21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                  
  21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                  
  21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44                  
  21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard                  
  21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway                  
  21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                  
  21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard                  
  21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West                  
  21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street                  
  21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441                  
  21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                  
  21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South                  
  21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                  
  21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard                  
  21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive                  
  21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street                  
  21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road                  
  21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                  
  21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place                  
  21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle                  
  21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North                  
  21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road                  
  21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive                  
  21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard                  
  21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road                  
  21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway                  
  21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70                  
  21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street                  
  21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road                  
  21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road                  
  21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard                  
  21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road                  
  21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway                  
  21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive                  
  21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard                  
  21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East                  
  21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road                  
  21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road                  
  21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive                  
  21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place                  
  21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road                  
  21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way                  
  21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard                  
  21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard                  
  21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                  
  21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court                  
  21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South                  
  21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue                  
  21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue                  
  21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue                  
  21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane                  
  21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue                  
  21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                  
  21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street                  
  21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway                  
  21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue                  
  21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place                  
  21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road                  
  21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street                  
  21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road                  
  21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street                  
  21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street                  
  21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street                  
  21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                  
  21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64                  
  21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009                  
  21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road                  
  21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road                  
  21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South                  
  21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6                  
  21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway                  
  21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard                  
  21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court                  
  21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17                  
  21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive                  
  21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East                  
  21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street                  
  21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue                  
  21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                  
  21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive                  
  21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road                  
  21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                  
  21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast                  
  21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                  
  21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North                  
  21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street                  
  21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway                  
  21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road                  
  21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street                  
  21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court                  
  21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                  
  21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza                  
  21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                  
  21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road                  
  21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue                  
  21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle                  
  21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street                  

 

A-1-49

 

 

ANNEX A-1

 

        4th LARGEST TENANT (4), (25), (26), (27)     5th LARGEST TENANT (4), (25), (26), (27)    
                         
            Lease       Lease   Loan
  Loan # Seller(1) Property Name 4th Largest Tenant Unit Size Expiration   5th Largest Tenant Unit Size Expiration   Purpose
  21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road                  
  21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9                  
  21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court                  
  21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street                  
  21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202                  
  21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5                  
  21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                  
  22 GACC Stonebrook Apartments Phase II                 Refinance
  23 GACC Hawk View Industrial Park SGB Solutions 15,000 08/31/28   Clean Chemistry 10,000 08/31/25   Refinance
  24 CREFI Magnolia Hotel St. Louis                 Refinance
  25 CREFI Augusta Self Storage Portfolio                 Acquisition
  25.01 CREFI Hollywood Storage - Evans                  
  25.02 CREFI Hollywood Storage - Augusta                  
  25.03 CREFI Hollywood Storage - Martinez                  
  26 GACC Clinton West                 Refinance
  27 CREFI Residence Inn - Lynchburg                 Refinance
  28 GACC IRG Moraine Industrial Star Cartage Co., Inc. 42,622 12/31/21   Premium Contractor Solutions 37,361 07/31/21   Refinance
  29 GACC One Parkway North Right Management Inc 4,262 10/31/21   Orthonet Services, I 3,345 08/31/19   Recapitalization
  30 GACC Pine Terrace Apartments                 Refinance
  31 GACC Orchard Park Apartments                 Refinance
  32 GACC Rockridge Plaza Caprock Restaurants, Inc. 5,817 11/30/23   Accessory Touch 5,796 03/31/20   Refinance
  33 CREFI Giant Hershey PA                 Refinance
  34 CREFI 2211 West Camelback Road Raspados 1,400 11/30/23   Boost Mobile 1,200 10/31/21   Acquisition
  35 GACC Pell City Portfolio                 Refinance
  35.01 GACC Holiday Inn-Pell City                  
  35.02 GACC Hampton Inn-Pell City                  
  36 GACC 364 Bush                 Refinance
  37 GACC 1731 15th Street                 Refinance
  38 GACC Sunridge Apartments                 Acquisition
  39 GACC Alamo Drafthouse Cinema - Lubbock                 Refinance
  40 CREFI Piney Green Food Lion Hungry Howie’s Pizza 2,400 03/30/21   Cricket Wireless 1,750 03/31/20   Refinance

 

A-1-50

 

 

ANNEX A-1

 

                Pari Passu Debt
                  Pari Passu Pari Passu Pari Passu Total Cut-Off
          Lockbox Lockbox Cash Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari
  Loan # Seller(1) Property Name Principal / Carveout Guarantor(28)  (Y/N)  Type(29) Management(29) (Y/N)  (Y/N)(30) Cut-Off Balance Cut-Off Balance Passu Debt
  1 GACC 3 Columbus Circle Joseph Moinian Yes Hard In Place Yes No 100,000,000 390,000,000 490,000,000
  2 CREFI/JPMCB ILPT Hawaii Portfolio Industrial Logistics Properties Trust Yes Hard Springing Yes No 78,000,000 572,000,000 650,000,000
  2.001 CREFI/JPMCB 2810 Pukoloa Street                  
  2.002 CREFI/JPMCB 1360 Pali Highway                  
  2.003 CREFI/JPMCB 1001 Ahua Street                  
  2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                  
  2.005 CREFI/JPMCB 2850 Paa Street                  
  2.006 CREFI/JPMCB 949 Mapunapuna Street                  
  2.007 CREFI/JPMCB 2828 Paa Street                  
  2.008 CREFI/JPMCB 80 Sand Island Access Road                  
  2.009 CREFI/JPMCB 1030 Mapunapuna Street                  
  2.010 CREFI/JPMCB 150 Puuhale Road                  
  2.011 CREFI/JPMCB 2344 Pahounui Drive                  
  2.012 CREFI/JPMCB 120 Sand Island Access Road                  
  2.013 CREFI/JPMCB 1122 Mapunapuna Street                  
  2.014 CREFI/JPMCB 2915 Kaihikapu Street                  
  2.015 CREFI/JPMCB 819 Ahua Street                  
  2.016 CREFI/JPMCB 2144 Auiki Street                  
  2.017 CREFI/JPMCB 1027 Kikowaena Place                  
  2.018 CREFI/JPMCB 1931 Kahai Street                  
  2.019 CREFI/JPMCB 148 Mokauea Street                  
  2.020 CREFI/JPMCB 2886 Paa Street                  
  2.021 CREFI/JPMCB 2838 Kilihau Street                  
  2.022 CREFI/JPMCB 803 Ahua Street                  
  2.023 CREFI/JPMCB 220 Puuhale Road                  
  2.024 CREFI/JPMCB 930 Mapunapuna Street                  
  2.025 CREFI/JPMCB 2103 Kaliawa Street                  
  2.026 CREFI/JPMCB 2969 Mapunapuna Place                  
  2.027 CREFI/JPMCB 158 Sand Island Access Road                  
  2.028 CREFI/JPMCB 1926 Auiki Street                  
  2.029 CREFI/JPMCB 113 Puuhale Road                  
  2.030 CREFI/JPMCB 2250 Pahounui Drive                  
  2.031 CREFI/JPMCB 733 Mapunapuna Street                  
  2.032 CREFI/JPMCB 761 Ahua Street                  
  2.033 CREFI/JPMCB 918 Ahua Street                  
  2.034 CREFI/JPMCB 180 Sand Island Access Road                  
  2.035 CREFI/JPMCB 2829 Awaawaloa Street                  
  2.036 CREFI/JPMCB 120 Mokauea Street                  
  2.037 CREFI/JPMCB 2861 Mokumoa Street                  
  2.038 CREFI/JPMCB 2826 Kaihikapu Street                  
  2.039 CREFI/JPMCB 179 Sand Island Access Road                  
  2.040 CREFI/JPMCB 855 Mapunapuna Street                  
  2.041 CREFI/JPMCB 2308 Pahounui Drive                  
  2.042 CREFI/JPMCB 619 Mapunapuna Street                  
  2.043 CREFI/JPMCB 2846-A Awaawaloa Street                  
  2.044 CREFI/JPMCB 238 Sand Island Access Road                  
  2.045 CREFI/JPMCB 704 Mapunapuna Street                  
  2.046 CREFI/JPMCB 120B Mokauea Street                  
  2.047 CREFI/JPMCB 1150 Kikowaena Street                  
  2.048 CREFI/JPMCB 2127 Auiki Street                  
  2.049 CREFI/JPMCB 2810 Paa Street                  
  2.050 CREFI/JPMCB 2841 Pukoloa Street                  
  2.051 CREFI/JPMCB 1000 Mapunapuna Street                  
  2.052 CREFI/JPMCB 2829 Pukoloa Street                  
  2.053 CREFI/JPMCB 889 Ahua Street                  
  2.054 CREFI/JPMCB 2819 Pukoloa Street                  
  2.055 CREFI/JPMCB 1038 Kikowaena Place                  
  2.056 CREFI/JPMCB 2965 Mokumoa Street                  
  2.057 CREFI/JPMCB 850 Ahua Street                  
  2.058 CREFI/JPMCB 1330 Pali Highway                  
  2.059 CREFI/JPMCB 2865 Pukoloa Street                  
  2.060 CREFI/JPMCB 2855 Pukoloa Street                  
  2.061 CREFI/JPMCB 789 Mapunapuna Street                  
  2.062 CREFI/JPMCB 2960 Mokumoa Street                  
  2.063 CREFI/JPMCB 231B Sand Island Access Road                  
  2.064 CREFI/JPMCB 2020 Auiki Street                  
  2.065 CREFI/JPMCB 2857 Awaawaloa Street                  
  2.066 CREFI/JPMCB 1050 Kikowaena Place                  
  2.067 CREFI/JPMCB 2850 Mokumoa Street                  
  2.068 CREFI/JPMCB 2840 Mokumoa Street                  
  2.069 CREFI/JPMCB 2830 Mokumoa Street                  
  2.070 CREFI/JPMCB 960 Mapunapuna Street                  
  2.071 CREFI/JPMCB 125B Puuhale Road                  
  2.072 CREFI/JPMCB 2809 Kaihikapu Street                  
  2.073 CREFI/JPMCB 212 Mohonua Place                  
  2.074 CREFI/JPMCB 692 Mapunapuna Street                  
  2.075 CREFI/JPMCB 1024 Kikowaena Place                  
  2.076 CREFI/JPMCB 669 Ahua Street                  
  2.077 CREFI/JPMCB 215 Puuhale Road                  
  2.078 CREFI/JPMCB 142 Mokauea Street                  
  2.079 CREFI/JPMCB 2847 Awaawaloa Street                  
  2.080 CREFI/JPMCB 2816 Awaawaloa Street                  
  2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                  
  2.082 CREFI/JPMCB 2864 Mokumoa Street                  
  2.083 CREFI/JPMCB 770 Mapunapuna Street                  
  2.084 CREFI/JPMCB 151 Puuhale Road                  
  2.085 CREFI/JPMCB 207 Puuhale Road                  
  2.086 CREFI/JPMCB 2970 Mokumoa Street                  
  2.087 CREFI/JPMCB 2868 Kaihikapu Street                  
  2.088 CREFI/JPMCB 2908 Kaihikapu Street                  
  2.089 CREFI/JPMCB 2814 Kilihau Street                  
  2.090 CREFI/JPMCB 759 Puuloa Road                  
  2.091 CREFI/JPMCB 659 Puuloa Road                  
  2.092 CREFI/JPMCB 667 Puuloa Road                  
  2.093 CREFI/JPMCB 679 Puuloa Road                  
  2.094 CREFI/JPMCB 689 Puuloa Road                  
  2.095 CREFI/JPMCB 950 Mapunapuna Street                  
  2.096 CREFI/JPMCB 822 Mapunapuna Street                  
  2.097 CREFI/JPMCB 842 Mapunapuna Street                  
  2.098 CREFI/JPMCB 214 Sand Island Access Road                  

 

A-1-51

 

 

ANNEX A-1

 

                Pari Passu Debt
                  Pari Passu Pari Passu Pari Passu Total Cut-Off
          Lockbox Lockbox Cash Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari
  Loan # Seller(1) Property Name Principal / Carveout Guarantor(28)  (Y/N)  Type(29) Management(29) (Y/N)  (Y/N)(30) Cut-Off Balance Cut-Off Balance Passu Debt
  2.099 CREFI/JPMCB 709 Ahua Street                  
  2.100 CREFI/JPMCB 766 Mapunapuna Street                  
  2.101 CREFI/JPMCB 830 Mapunapuna Street                  
  2.102 CREFI/JPMCB 2855 Kaihikapu Street                  
  2.103 CREFI/JPMCB 865 Ahua Street                  
  2.104 CREFI/JPMCB 852 Mapunapuna Street                  
  2.105 CREFI/JPMCB 2906 Kaihikapu Street                  
  2.106 CREFI/JPMCB 2879 Paa Street                  
  2.107 CREFI/JPMCB 702 Ahua Street                  
  2.108 CREFI/JPMCB 2864 Awaawaloa Street                  
  2.109 CREFI/JPMCB 2819 Mokumoa Street - A                  
  2.110 CREFI/JPMCB 2869 Mokumoa Street                  
  2.111 CREFI/JPMCB 2819 Mokumoa Street - B                  
  2.112 CREFI/JPMCB 228 Mohonua Place                  
  2.113 CREFI/JPMCB 2264 Pahounui Drive                  
  2.114 CREFI/JPMCB 808 Ahua Street                  
  2.115 CREFI/JPMCB 2827 Kaihikapu Street                  
  2.116 CREFI/JPMCB 697 Ahua Street                  
  2.117 CREFI/JPMCB 2849 Kaihikapu Street                  
  2.118 CREFI/JPMCB 2831 Awaawaloa Street                  
  2.119 CREFI/JPMCB 2858 Kaihikapu Street                  
  2.120 CREFI/JPMCB 2276 Pahounui Drive                  
  2.121 CREFI/JPMCB 2806 Kaihikapu Street                  
  2.122 CREFI/JPMCB 1052 Ahua Street                  
  2.123 CREFI/JPMCB 2889 Mokumoa Street                  
  2.124 CREFI/JPMCB 685 Ahua Street                  
  2.125 CREFI/JPMCB 2839 Mokumoa Street                  
  2.126 CREFI/JPMCB 94-240 Pupuole Street                  
  2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                  
  2.128 CREFI/JPMCB 719 Ahua Street                  
  2.129 CREFI/JPMCB 2812 Awaawaloa Street                  
  2.130 CREFI/JPMCB 2927 Mokumoa Street                  
  2.131 CREFI/JPMCB 197 Sand Island Access Road                  
  2.132 CREFI/JPMCB 2844 Kaihikapu Street                  
  2.133 CREFI/JPMCB 2879 Mokumoa Street                  
  2.134 CREFI/JPMCB 2135 Auiki Street                  
  2.135 CREFI/JPMCB 855 Ahua Street                  
  2.136 CREFI/JPMCB 2122 Kaliawa Street                  
  2.137 CREFI/JPMCB 2831 Kaihikapu Street                  
  2.138 CREFI/JPMCB 729 Ahua Street                  
  2.139 CREFI/JPMCB 739 Ahua Street                  
  2.140 CREFI/JPMCB 2833 Paa Street #2                  
  2.141 CREFI/JPMCB 2833 Paa Street                  
  2.142 CREFI/JPMCB 2815 Kaihikapu Street                  
  2.143 CREFI/JPMCB 1062 Kikowaena Place                  
  2.144 CREFI/JPMCB 673 Ahua Street                  
  2.145 CREFI/JPMCB 2106 Kaliawa Street                  
  2.146 CREFI/JPMCB 812 Mapunapuna Street                  
  2.147 CREFI/JPMCB 2804 Kilihau Street                  
  2.148 CREFI/JPMCB 525 North King Street                  
  2.149 CREFI/JPMCB 204 Sand Island Access Road                  
  2.150 CREFI/JPMCB 660 Ahua Street                  
  2.151 CREFI/JPMCB 218 Mohonua Place                  
  2.152 CREFI/JPMCB 125 Puuhale Road                  
  2.153 CREFI/JPMCB 645 Ahua Street                  
  2.154 CREFI/JPMCB 675 Mapunapuna Street                  
  2.155 CREFI/JPMCB 659 Ahua Street                  
  2.156 CREFI/JPMCB 1055 Ahua Street                  
  2.157 CREFI/JPMCB 944 Ahua Street                  
  2.158 CREFI/JPMCB 2019 Kahai Street                  
  2.159 CREFI/JPMCB 2001 Kahai Street                  
  2.160 CREFI/JPMCB 106 Puuhale Road                  
  2.161 CREFI/JPMCB 2875 Paa Street                  
  2.162 CREFI/JPMCB 1024 Mapunapuna Street                  
  2.163 CREFI/JPMCB 2760 Kamehameha Highway                  
  2.164 CREFI/JPMCB 2635 Waiwai Loop A                  
  2.165 CREFI/JPMCB 2635 Waiwai Loop B                  
  2.166 CREFI/JPMCB 2836 Awaawaloa Street                  
  2.167 CREFI/JPMCB 609 Ahua Street                  
  2.168 CREFI/JPMCB 905 Ahua Street                  
  2.169 CREFI/JPMCB 2110 Auiki Street                  
  2.170 CREFI/JPMCB 140 Puuhale Road                  
  2.171 CREFI/JPMCB 2139 Kaliawa Street                  
  2.172 CREFI/JPMCB 231 Sand Island Access Road                  
  2.173 CREFI/JPMCB 2140 Kaliawa Street                  
  2.174 CREFI/JPMCB 33 South Vineyard Boulevard                  
  2.175 CREFI/JPMCB 970 Ahua Street                  
  2.176 CREFI/JPMCB 960 Ahua Street                  
  2.177 CREFI/JPMCB 1045 Mapunapuna Street                  
  2.178 CREFI/JPMCB 165 Sand Island Access Road                  
  2.179 CREFI/JPMCB 2839 Kilihau Street                  
  2.180 CREFI/JPMCB 2829 Kilihau Street                  
  2.181 CREFI/JPMCB 2833 Kilihau Street                  
  2.182 CREFI/JPMCB 2821 Kilihau Street                  
  2.183 CREFI/JPMCB 2808 Kam Highway                  
  2.184 CREFI/JPMCB 2815 Kilihau Street                  
  2.185 CREFI/JPMCB 2850 Awaawaloa Street                  
  2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                  
  3 GACC 59 Maiden Lane George Karfunkel, Leah Karfunkel Yes Hard Springing Yes No 75,000,000 125,000,000 200,000,000
  4 GACC 101 California NAP Yes Hard Springing Yes No 50,000,000 477,000,000 527,000,000
  5 JPMCB SWVP Portfolio Southwest Value Partners Fund XVI, LP Yes Hard Springing Yes No 50,000,000 150,000,000 200,000,000
  5.01 JPMCB InterContinental                  
  5.02 JPMCB DoubleTree Sunrise                  
  5.03 JPMCB DoubleTree Charlotte                  
  5.04 JPMCB DoubleTree RTP                  
  6 CREFI Arbor Hotel Portfolio Davidson Kempner Long-Term Distressed Opportunities Fund IV LP, DK LDOI IV Aggregate Holdco LP, Vamsikrishna Bonthala, Sheenal Patel Yes Hard Springing Yes No 50,000,000 50,000,000 100,000,000
  6.01 CREFI Residence Inn Salt Lake City                  
  6.02 CREFI Hampton Inn Santa Barbara                  
  6.03 CREFI Hampton Inn Bloomington                  
  6.04 CREFI Hampton Inn Norwood                  

 

A-1-52

 

 

ANNEX A-1

 

                Pari Passu Debt
                  Pari Passu Pari Passu Pari Passu Total Cut-Off
          Lockbox Lockbox Cash Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari
  Loan # Seller(1) Property Name Principal / Carveout Guarantor(28)  (Y/N)  Type(29) Management(29) (Y/N)  (Y/N)(30) Cut-Off Balance Cut-Off Balance Passu Debt
  6.05 CREFI Springhill Suites Bloomington                  
  6.06 CREFI Hyatt Place Arlington                  
  7 CREFI Green Hills Corporate Center Jacob Weinreb Yes Hard In Place Yes Yes 50,000,000 11,500,000 61,500,000
  8 JPMCB Weston I & II Dalet Investment Properties (US), LLLP, Dalet Investment Properties, LLLP Yes Hard Springing No NAP NAP NAP NAP
  9 GACC Moffett Towers II - Building V Paul Guarantor LLC Yes Hard In Place Yes No 42,500,000 127,500,000 170,000,000
  10 GACC Newport Corporate Center Farshid Steve Shokouhi, Brett Michael Lipman Yes Hard Springing Yes No 40,200,000 123,800,000 164,000,000
  11 CREFI Western Digital R&D Campus AG Net Lease III Corp., AG Net Lease III (SO) Corp. Yes Hard Springing Yes Yes 38,000,000 37,895,000 75,895,000
  12 CREFI Lakeside Apartments Andrew Hayman, Sheldon Yellen Yes Springing Springing Yes No 35,000,000 35,000,000 70,000,000
  13 GACC Central Tower Office CIM SMA I Investments, LLC Yes Hard Springing Yes No 34,300,000 63,700,000 98,000,000
  14 CREFI Birch Landing Apartments Ronald Eisenberg Yes Springing Springing No NAP NAP NAP NAP
  15 JPMCB Greenleaf at Howell Avy Azeroual, Zev Schick, AA USA Holdings LLC Yes Hard Springing Yes Yes 26,500,000 20,000,000 46,500,000
  16 GACC Arctic Glacier Portfolio New Mountain Net Lease Partners Corporation Yes Hard Springing No NAP NAP NAP NAP
  16.01 GACC Arctic Glacier - Menomonee                  
  16.02 GACC Arctic Glacier - West St. Paul                  
  16.03 GACC Arctic Glacier - Mississauga                  
  16.04 GACC Arctic Glacier - Fairport                  
  16.05 GACC Arctic Glacier - West Point                  
  16.06 GACC Arctic Glacier - Twin Oaks                  
  16.07 GACC Arctic Glacier - Newburgh                  
  16.08 GACC Arctic Glacier - Winnipeg                  
  16.09 GACC Arctic Glacier - Port Huron                  
  16.10 GACC Arctic Glacier - Ypsilanti                  
  16.11 GACC Arctic Glacier - Chatham                  
  16.12 GACC Arctic Glacier - Omaha                  
  16.13 GACC Arctic Glacier - Rapid City                  
  16.14 GACC Arctic Glacier - Grayling                  
  16.15 GACC Arctic Glacier - Belding                  
  16.16 GACC Arctic Glacier - Marshall                  
  16.17 GACC Arctic Glacier - Dubuque                  
  16.18 GACC Arctic Glacier - Lake Ozark                  
  16.19 GACC Arctic Glacier - Pierre                  
  16.20 GACC Arctic Glacier - Shelby                  
  16.21 GACC Arctic Glacier - Storm Lake                  
  17 JPMCB Hilton Melbourne David B. Pollin, Robert E. Buccini, Christopher F. Buccini Yes Hard Springing No NAP NAP NAP NAP
  18 JPMCB Park Central Plaza I & II Daniel R. White, Christopher L. Erickson Yes Hard Springing No NAP NAP NAP NAP
  19 GACC Infinity Park Apartments Rene Ahwal Yes Springing Springing No NAP NAP NAP NAP
  20 CREFI 57 East 11th Street Winter Properties LLC Yes Hard Springing Yes No 20,000,000 35,000,000 55,000,000
  21 GACC Heartland Dental Medical Office Portfolio Richard Eugene Workman Yes Hard Springing Yes No 19,856,705 159,350,054 179,206,759
  21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive                  
  21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road                  
  21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road                  
  21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza                  
  21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street                  
  21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive                  
  21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220                  
  21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377                  
  21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway                  
  21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard                  
  21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive                  
  21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                  
  21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway                  
  21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street                  
  21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street                  
  21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                  
  21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard                  
  21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road                  
  21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place                  
  21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue                  
  21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road                  
  21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road                  
  21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road                  
  21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive                  
  21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard                  
  21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street                  
  21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway                  
  21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway                  
  21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway                  
  21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                  
  21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road                  
  21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive                  
  21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard                  
  21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way                  
  21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive                  
  21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard                  
  21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane                  
  21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road                  
  21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road                  
  21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                  
  21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane                  
  21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway                  
  21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road                  
  21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                  
  21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive                  
  21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47                  
  21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road                  
  21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road                  
  21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane                  
  21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50                  
  21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                  
  21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                  
  21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road                  
  21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road                  
  21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center                  
  21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue                  
  21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                  
  21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard                  
  21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                  
  21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue                  
  21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                  
  21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road                  

 

A-1-53

 

 

ANNEX A-1

 

                Pari Passu Debt
                  Pari Passu Pari Passu Pari Passu Total Cut-Off
          Lockbox Lockbox Cash Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari
  Loan # Seller(1) Property Name Principal / Carveout Guarantor(28)  (Y/N)  Type(29) Management(29) (Y/N)  (Y/N)(30) Cut-Off Balance Cut-Off Balance Passu Debt
  21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                  
  21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road                  
  21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North                  
  21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                  
  21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                  
  21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44                  
  21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard                  
  21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway                  
  21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                  
  21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard                  
  21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West                  
  21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street                  
  21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441                  
  21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                  
  21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South                  
  21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                  
  21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard                  
  21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive                  
  21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street                  
  21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road                  
  21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                  
  21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place                  
  21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle                  
  21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North                  
  21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road                  
  21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive                  
  21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard                  
  21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road                  
  21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway                  
  21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70                  
  21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street                  
  21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road                  
  21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road                  
  21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard                  
  21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road                  
  21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway                  
  21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive                  
  21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard                  
  21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East                  
  21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road                  
  21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road                  
  21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive                  
  21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place                  
  21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road                  
  21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way                  
  21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard                  
  21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard                  
  21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                  
  21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court                  
  21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South                  
  21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue                  
  21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue                  
  21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue                  
  21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane                  
  21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue                  
  21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                  
  21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street                  
  21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway                  
  21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue                  
  21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place                  
  21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road                  
  21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street                  
  21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road                  
  21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street                  
  21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street                  
  21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street                  
  21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                  
  21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64                  
  21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009                  
  21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road                  
  21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road                  
  21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South                  
  21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6                  
  21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway                  
  21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard                  
  21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court                  
  21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17                  
  21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive                  
  21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East                  
  21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street                  
  21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue                  
  21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                  
  21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive                  
  21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road                  
  21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                  
  21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast                  
  21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                  
  21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North                  
  21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street                  
  21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway                  
  21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road                  
  21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street                  
  21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court                  
  21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                  
  21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza                  
  21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                  
  21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road                  
  21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue                  
  21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle                  
  21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street                  

 

A-1-54

 

 

ANNEX A-1

 

                Pari Passu Debt
                  Pari Passu Pari Passu Pari Passu Total Cut-Off
          Lockbox Lockbox Cash Pari Passu Note Control Piece  In Trust Piece Non Trust Date Pari
  Loan # Seller(1) Property Name Principal / Carveout Guarantor(28)  (Y/N)  Type(29) Management(29) (Y/N)  (Y/N)(30) Cut-Off Balance Cut-Off Balance Passu Debt
  21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road                  
  21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9                  
  21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court                  
  21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street                  
  21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202                  
  21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5                  
  21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                  
  22 GACC Stonebrook Apartments Phase II Ronald D. Newman, L. Brandon Smith Yes Springing Springing No NAP NAP NAP NAP
  23 GACC Hawk View Industrial Park Thomas Reiter, Rick Hernandez, Anu Garimella, Laxminarayana Garimella Yes Springing Springing No NAP NAP NAP NAP
  24 CREFI Magnolia Hotel St. Louis Sarah Treadway Yes Hard Springing No NAP NAP NAP NAP
  25 CREFI Augusta Self Storage Portfolio George Thacker, Lawrence Charles Kaplan, Richard Schontz Yes Springing Springing No NAP NAP NAP NAP
  25.01 CREFI Hollywood Storage - Evans                  
  25.02 CREFI Hollywood Storage - Augusta                  
  25.03 CREFI Hollywood Storage - Martinez                  
  26 GACC Clinton West Abraham Israel, Chad Kertesz Yes Springing Springing No NAP NAP NAP NAP
  27 CREFI Residence Inn - Lynchburg Tarun Patel Yes Springing Springing No NAP NAP NAP NAP
  28 GACC IRG Moraine Industrial Stuart Lichter, Christopher Semarjian Yes Hard Springing No NAP NAP NAP NAP
  29 GACC One Parkway North Joseph Horn Yes Hard Springing No NAP NAP NAP NAP
  30 GACC Pine Terrace Apartments Yahav Dinai Yes Soft Springing No NAP NAP NAP NAP
  31 GACC Orchard Park Apartments Michael J. Kilroy Yes Soft In Place No NAP NAP NAP NAP
  32 GACC Rockridge Plaza Gary Randall Andrews Yes Hard Springing No NAP NAP NAP NAP
  33 CREFI Giant Hershey PA Robert V. Gothier, Jr., Dennis J. Schmidt, Robert V. Gothier, Sr., Kevin Nielsen Yes Springing Springing No NAP NAP NAP NAP
  34 CREFI 2211 West Camelback Road Armand Behpour Yes Springing Springing No NAP NAP NAP NAP
  35 GACC Pell City Portfolio Sholom Jacobs Yes Hard Springing No NAP NAP NAP NAP
  35.01 GACC Holiday Inn-Pell City                  
  35.02 GACC Hampton Inn-Pell City                  
  36 GACC 364 Bush Ganggang Zhao, Rui Xu, Ane Ma, Yue Liao, Fuqun Yang, The Mina Ma Living Trust, Dated July 18, 2018 Yes Springing Springing No NAP NAP NAP NAP
  37 GACC 1731 15th Street Susan Mitchell Yes Springing Springing No NAP NAP NAP NAP
  38 GACC Sunridge Apartments Ireneo V. Lalangan Yes Soft Springing No NAP NAP NAP NAP
  39 GACC Alamo Drafthouse Cinema - Lubbock Michael Nelson Yes Hard Springing No NAP NAP NAP NAP
  40 CREFI Piney Green Food Lion Warren G. Bailey Yes Springing Springing No NAP NAP NAP NAP

 

A-1-55

 

 

ANNEX A-1

 

          Additional Debt   Total Debt  
                Additional       Total Debt   Total Debt  
          Addit Debt Addit Debt Additional Debt Cut-Off Additional Debt   Total Debt  UW NCF Total Debt  UW NOI  
  Loan # Seller(1) Property Name   Permitted (Y/N)(31)  Exist (Y/N)(31) Debt Type(s) Date Balance Interest Rate    Cut-Off Balance  DSCR Current LTV %  Debt Yield %  
  1 GACC 3 Columbus Circle   No Yes Subordinate Debt 105,000,000 3.91400   595,000,000 2.40 55.1% 10.2%  
  2 CREFI/JPMCB ILPT Hawaii Portfolio   No No NAP NAP NAP   650,000,000 2.40 45.2% 10.6%  
  2.001 CREFI/JPMCB 2810 Pukoloa Street                 2.40 45.2% 10.6%  
  2.002 CREFI/JPMCB 1360 Pali Highway                 2.40 45.2% 10.6%  
  2.003 CREFI/JPMCB 1001 Ahua Street                 2.40 45.2% 10.6%  
  2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                 2.40 45.2% 10.6%  
  2.005 CREFI/JPMCB 2850 Paa Street                 2.40 45.2% 10.6%  
  2.006 CREFI/JPMCB 949 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.007 CREFI/JPMCB 2828 Paa Street                 2.40 45.2% 10.6%  
  2.008 CREFI/JPMCB 80 Sand Island Access Road                 2.40 45.2% 10.6%  
  2.009 CREFI/JPMCB 1030 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.010 CREFI/JPMCB 150 Puuhale Road                 2.40 45.2% 10.6%  
  2.011 CREFI/JPMCB 2344 Pahounui Drive                 2.40 45.2% 10.6%  
  2.012 CREFI/JPMCB 120 Sand Island Access Road                 2.40 45.2% 10.6%  
  2.013 CREFI/JPMCB 1122 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.014 CREFI/JPMCB 2915 Kaihikapu Street                 2.40 45.2% 10.6%  
  2.015 CREFI/JPMCB 819 Ahua Street                 2.40 45.2% 10.6%  
  2.016 CREFI/JPMCB 2144 Auiki Street                 2.40 45.2% 10.6%  
  2.017 CREFI/JPMCB 1027 Kikowaena Place                 2.40 45.2% 10.6%  
  2.018 CREFI/JPMCB 1931 Kahai Street                 2.40 45.2% 10.6%  
  2.019 CREFI/JPMCB 148 Mokauea Street                 2.40 45.2% 10.6%  
  2.020 CREFI/JPMCB 2886 Paa Street                 2.40 45.2% 10.6%  
  2.021 CREFI/JPMCB 2838 Kilihau Street                 2.40 45.2% 10.6%  
  2.022 CREFI/JPMCB 803 Ahua Street                 2.40 45.2% 10.6%  
  2.023 CREFI/JPMCB 220 Puuhale Road                 2.40 45.2% 10.6%  
  2.024 CREFI/JPMCB 930 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.025 CREFI/JPMCB 2103 Kaliawa Street                 2.40 45.2% 10.6%  
  2.026 CREFI/JPMCB 2969 Mapunapuna Place                 2.40 45.2% 10.6%  
  2.027 CREFI/JPMCB 158 Sand Island Access Road                 2.40 45.2% 10.6%  
  2.028 CREFI/JPMCB 1926 Auiki Street                 2.40 45.2% 10.6%  
  2.029 CREFI/JPMCB 113 Puuhale Road                 2.40 45.2% 10.6%  
  2.030 CREFI/JPMCB 2250 Pahounui Drive                 2.40 45.2% 10.6%  
  2.031 CREFI/JPMCB 733 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.032 CREFI/JPMCB 761 Ahua Street                 2.40 45.2% 10.6%  
  2.033 CREFI/JPMCB 918 Ahua Street                 2.40 45.2% 10.6%  
  2.034 CREFI/JPMCB 180 Sand Island Access Road                 2.40 45.2% 10.6%  
  2.035 CREFI/JPMCB 2829 Awaawaloa Street                 2.40 45.2% 10.6%  
  2.036 CREFI/JPMCB 120 Mokauea Street                 2.40 45.2% 10.6%  
  2.037 CREFI/JPMCB 2861 Mokumoa Street                 2.40 45.2% 10.6%  
  2.038 CREFI/JPMCB 2826 Kaihikapu Street                 2.40 45.2% 10.6%  
  2.039 CREFI/JPMCB 179 Sand Island Access Road                 2.40 45.2% 10.6%  
  2.040 CREFI/JPMCB 855 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.041 CREFI/JPMCB 2308 Pahounui Drive                 2.40 45.2% 10.6%  
  2.042 CREFI/JPMCB 619 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.043 CREFI/JPMCB 2846-A Awaawaloa Street                 2.40 45.2% 10.6%  
  2.044 CREFI/JPMCB 238 Sand Island Access Road                 2.40 45.2% 10.6%  
  2.045 CREFI/JPMCB 704 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.046 CREFI/JPMCB 120B Mokauea Street                 2.40 45.2% 10.6%  
  2.047 CREFI/JPMCB 1150 Kikowaena Street                 2.40 45.2% 10.6%  
  2.048 CREFI/JPMCB 2127 Auiki Street                 2.40 45.2% 10.6%  
  2.049 CREFI/JPMCB 2810 Paa Street                 2.40 45.2% 10.6%  
  2.050 CREFI/JPMCB 2841 Pukoloa Street                 2.40 45.2% 10.6%  
  2.051 CREFI/JPMCB 1000 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.052 CREFI/JPMCB 2829 Pukoloa Street                 2.40 45.2% 10.6%  
  2.053 CREFI/JPMCB 889 Ahua Street                 2.40 45.2% 10.6%  
  2.054 CREFI/JPMCB 2819 Pukoloa Street                 2.40 45.2% 10.6%  
  2.055 CREFI/JPMCB 1038 Kikowaena Place                 2.40 45.2% 10.6%  
  2.056 CREFI/JPMCB 2965 Mokumoa Street                 2.40 45.2% 10.6%  
  2.057 CREFI/JPMCB 850 Ahua Street                 2.40 45.2% 10.6%  
  2.058 CREFI/JPMCB 1330 Pali Highway                 2.40 45.2% 10.6%  
  2.059 CREFI/JPMCB 2865 Pukoloa Street                 2.40 45.2% 10.6%  
  2.060 CREFI/JPMCB 2855 Pukoloa Street                 2.40 45.2% 10.6%  
  2.061 CREFI/JPMCB 789 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.062 CREFI/JPMCB 2960 Mokumoa Street                 2.40 45.2% 10.6%  
  2.063 CREFI/JPMCB 231B Sand Island Access Road                 2.40 45.2% 10.6%  
  2.064 CREFI/JPMCB 2020 Auiki Street                 2.40 45.2% 10.6%  
  2.065 CREFI/JPMCB 2857 Awaawaloa Street                 2.40 45.2% 10.6%  
  2.066 CREFI/JPMCB 1050 Kikowaena Place                 2.40 45.2% 10.6%  
  2.067 CREFI/JPMCB 2850 Mokumoa Street                 2.40 45.2% 10.6%  
  2.068 CREFI/JPMCB 2840 Mokumoa Street                 2.40 45.2% 10.6%  
  2.069 CREFI/JPMCB 2830 Mokumoa Street                 2.40 45.2% 10.6%  
  2.070 CREFI/JPMCB 960 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.071 CREFI/JPMCB 125B Puuhale Road                 2.40 45.2% 10.6%  
  2.072 CREFI/JPMCB 2809 Kaihikapu Street                 2.40 45.2% 10.6%  
  2.073 CREFI/JPMCB 212 Mohonua Place                 2.40 45.2% 10.6%  
  2.074 CREFI/JPMCB 692 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.075 CREFI/JPMCB 1024 Kikowaena Place                 2.40 45.2% 10.6%  
  2.076 CREFI/JPMCB 669 Ahua Street                 2.40 45.2% 10.6%  
  2.077 CREFI/JPMCB 215 Puuhale Road                 2.40 45.2% 10.6%  
  2.078 CREFI/JPMCB 142 Mokauea Street                 2.40 45.2% 10.6%  
  2.079 CREFI/JPMCB 2847 Awaawaloa Street                 2.40 45.2% 10.6%  
  2.080 CREFI/JPMCB 2816 Awaawaloa Street                 2.40 45.2% 10.6%  
  2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                 2.40 45.2% 10.6%  
  2.082 CREFI/JPMCB 2864 Mokumoa Street                 2.40 45.2% 10.6%  
  2.083 CREFI/JPMCB 770 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.084 CREFI/JPMCB 151 Puuhale Road                 2.40 45.2% 10.6%  
  2.085 CREFI/JPMCB 207 Puuhale Road                 2.40 45.2% 10.6%  
  2.086 CREFI/JPMCB 2970 Mokumoa Street                 2.40 45.2% 10.6%  
  2.087 CREFI/JPMCB 2868 Kaihikapu Street                 2.40 45.2% 10.6%  
  2.088 CREFI/JPMCB 2908 Kaihikapu Street                 2.40 45.2% 10.6%  
  2.089 CREFI/JPMCB 2814 Kilihau Street                 2.40 45.2% 10.6%  
  2.090 CREFI/JPMCB 759 Puuloa Road                 2.40 45.2% 10.6%  
  2.091 CREFI/JPMCB 659 Puuloa Road                 2.40 45.2% 10.6%  
  2.092 CREFI/JPMCB 667 Puuloa Road                 2.40 45.2% 10.6%  
  2.093 CREFI/JPMCB 679 Puuloa Road                 2.40 45.2% 10.6%  
  2.094 CREFI/JPMCB 689 Puuloa Road                 2.40 45.2% 10.6%  
  2.095 CREFI/JPMCB 950 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.096 CREFI/JPMCB 822 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.097 CREFI/JPMCB 842 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.098 CREFI/JPMCB 214 Sand Island Access Road                 2.40 45.2% 10.6%  

 

A-1-56

 

 

ANNEX A-1

 

          Additional Debt   Total Debt  
                Additional       Total Debt   Total Debt  
          Addit Debt Addit Debt Additional Debt Cut-Off Additional Debt   Total Debt  UW NCF Total Debt  UW NOI  
  Loan # Seller(1) Property Name   Permitted (Y/N)(31)  Exist (Y/N)(31) Debt Type(s) Date Balance Interest Rate    Cut-Off Balance  DSCR Current LTV %  Debt Yield %  
  2.099 CREFI/JPMCB 709 Ahua Street                 2.40 45.2% 10.6%  
  2.100 CREFI/JPMCB 766 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.101 CREFI/JPMCB 830 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.102 CREFI/JPMCB 2855 Kaihikapu Street                 2.40 45.2% 10.6%  
  2.103 CREFI/JPMCB 865 Ahua Street                 2.40 45.2% 10.6%  
  2.104 CREFI/JPMCB 852 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.105 CREFI/JPMCB 2906 Kaihikapu Street                 2.40 45.2% 10.6%  
  2.106 CREFI/JPMCB 2879 Paa Street                 2.40 45.2% 10.6%  
  2.107 CREFI/JPMCB 702 Ahua Street                 2.40 45.2% 10.6%  
  2.108 CREFI/JPMCB 2864 Awaawaloa Street                 2.40 45.2% 10.6%  
  2.109 CREFI/JPMCB 2819 Mokumoa Street - A                 2.40 45.2% 10.6%  
  2.110 CREFI/JPMCB 2869 Mokumoa Street                 2.40 45.2% 10.6%  
  2.111 CREFI/JPMCB 2819 Mokumoa Street - B                 2.40 45.2% 10.6%  
  2.112 CREFI/JPMCB 228 Mohonua Place                 2.40 45.2% 10.6%  
  2.113 CREFI/JPMCB 2264 Pahounui Drive                 2.40 45.2% 10.6%  
  2.114 CREFI/JPMCB 808 Ahua Street                 2.40 45.2% 10.6%  
  2.115 CREFI/JPMCB 2827 Kaihikapu Street                 2.40 45.2% 10.6%  
  2.116 CREFI/JPMCB 697 Ahua Street                 2.40 45.2% 10.6%  
  2.117 CREFI/JPMCB 2849 Kaihikapu Street                 2.40 45.2% 10.6%  
  2.118 CREFI/JPMCB 2831 Awaawaloa Street                 2.40 45.2% 10.6%  
  2.119 CREFI/JPMCB 2858 Kaihikapu Street                 2.40 45.2% 10.6%  
  2.120 CREFI/JPMCB 2276 Pahounui Drive                 2.40 45.2% 10.6%  
  2.121 CREFI/JPMCB 2806 Kaihikapu Street                 2.40 45.2% 10.6%  
  2.122 CREFI/JPMCB 1052 Ahua Street                 2.40 45.2% 10.6%  
  2.123 CREFI/JPMCB 2889 Mokumoa Street                 2.40 45.2% 10.6%  
  2.124 CREFI/JPMCB 685 Ahua Street                 2.40 45.2% 10.6%  
  2.125 CREFI/JPMCB 2839 Mokumoa Street                 2.40 45.2% 10.6%  
  2.126 CREFI/JPMCB 94-240 Pupuole Street                 2.40 45.2% 10.6%  
  2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                 2.40 45.2% 10.6%  
  2.128 CREFI/JPMCB 719 Ahua Street                 2.40 45.2% 10.6%  
  2.129 CREFI/JPMCB 2812 Awaawaloa Street                 2.40 45.2% 10.6%  
  2.130 CREFI/JPMCB 2927 Mokumoa Street                 2.40 45.2% 10.6%  
  2.131 CREFI/JPMCB 197 Sand Island Access Road                 2.40 45.2% 10.6%  
  2.132 CREFI/JPMCB 2844 Kaihikapu Street                 2.40 45.2% 10.6%  
  2.133 CREFI/JPMCB 2879 Mokumoa Street                 2.40 45.2% 10.6%  
  2.134 CREFI/JPMCB 2135 Auiki Street                 2.40 45.2% 10.6%  
  2.135 CREFI/JPMCB 855 Ahua Street                 2.40 45.2% 10.6%  
  2.136 CREFI/JPMCB 2122 Kaliawa Street                 2.40 45.2% 10.6%  
  2.137 CREFI/JPMCB 2831 Kaihikapu Street                 2.40 45.2% 10.6%  
  2.138 CREFI/JPMCB 729 Ahua Street                 2.40 45.2% 10.6%  
  2.139 CREFI/JPMCB 739 Ahua Street                 2.40 45.2% 10.6%  
  2.140 CREFI/JPMCB 2833 Paa Street #2                 2.40 45.2% 10.6%  
  2.141 CREFI/JPMCB 2833 Paa Street                 2.40 45.2% 10.6%  
  2.142 CREFI/JPMCB 2815 Kaihikapu Street                 2.40 45.2% 10.6%  
  2.143 CREFI/JPMCB 1062 Kikowaena Place                 2.40 45.2% 10.6%  
  2.144 CREFI/JPMCB 673 Ahua Street                 2.40 45.2% 10.6%  
  2.145 CREFI/JPMCB 2106 Kaliawa Street                 2.40 45.2% 10.6%  
  2.146 CREFI/JPMCB 812 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.147 CREFI/JPMCB 2804 Kilihau Street                 2.40 45.2% 10.6%  
  2.148 CREFI/JPMCB 525 North King Street                 2.40 45.2% 10.6%  
  2.149 CREFI/JPMCB 204 Sand Island Access Road                 2.40 45.2% 10.6%  
  2.150 CREFI/JPMCB 660 Ahua Street                 2.40 45.2% 10.6%  
  2.151 CREFI/JPMCB 218 Mohonua Place                 2.40 45.2% 10.6%  
  2.152 CREFI/JPMCB 125 Puuhale Road                 2.40 45.2% 10.6%  
  2.153 CREFI/JPMCB 645 Ahua Street                 2.40 45.2% 10.6%  
  2.154 CREFI/JPMCB 675 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.155 CREFI/JPMCB 659 Ahua Street                 2.40 45.2% 10.6%  
  2.156 CREFI/JPMCB 1055 Ahua Street                 2.40 45.2% 10.6%  
  2.157 CREFI/JPMCB 944 Ahua Street                 2.40 45.2% 10.6%  
  2.158 CREFI/JPMCB 2019 Kahai Street                 2.40 45.2% 10.6%  
  2.159 CREFI/JPMCB 2001 Kahai Street                 2.40 45.2% 10.6%  
  2.160 CREFI/JPMCB 106 Puuhale Road                 2.40 45.2% 10.6%  
  2.161 CREFI/JPMCB 2875 Paa Street                 2.40 45.2% 10.6%  
  2.162 CREFI/JPMCB 1024 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.163 CREFI/JPMCB 2760 Kamehameha Highway                 2.40 45.2% 10.6%  
  2.164 CREFI/JPMCB 2635 Waiwai Loop A                 2.40 45.2% 10.6%  
  2.165 CREFI/JPMCB 2635 Waiwai Loop B                 2.40 45.2% 10.6%  
  2.166 CREFI/JPMCB 2836 Awaawaloa Street                 2.40 45.2% 10.6%  
  2.167 CREFI/JPMCB 609 Ahua Street                 2.40 45.2% 10.6%  
  2.168 CREFI/JPMCB 905 Ahua Street                 2.40 45.2% 10.6%  
  2.169 CREFI/JPMCB 2110 Auiki Street                 2.40 45.2% 10.6%  
  2.170 CREFI/JPMCB 140 Puuhale Road                 2.40 45.2% 10.6%  
  2.171 CREFI/JPMCB 2139 Kaliawa Street                 2.40 45.2% 10.6%  
  2.172 CREFI/JPMCB 231 Sand Island Access Road                 2.40 45.2% 10.6%  
  2.173 CREFI/JPMCB 2140 Kaliawa Street                 2.40 45.2% 10.6%  
  2.174 CREFI/JPMCB 33 South Vineyard Boulevard                 2.40 45.2% 10.6%  
  2.175 CREFI/JPMCB 970 Ahua Street                 2.40 45.2% 10.6%  
  2.176 CREFI/JPMCB 960 Ahua Street                 2.40 45.2% 10.6%  
  2.177 CREFI/JPMCB 1045 Mapunapuna Street                 2.40 45.2% 10.6%  
  2.178 CREFI/JPMCB 165 Sand Island Access Road                 2.40 45.2% 10.6%  
  2.179 CREFI/JPMCB 2839 Kilihau Street                 2.40 45.2% 10.6%  
  2.180 CREFI/JPMCB 2829 Kilihau Street                 2.40 45.2% 10.6%  
  2.181 CREFI/JPMCB 2833 Kilihau Street                 2.40 45.2% 10.6%  
  2.182 CREFI/JPMCB 2821 Kilihau Street                 2.40 45.2% 10.6%  
  2.183 CREFI/JPMCB 2808 Kam Highway                 2.40 45.2% 10.6%  
  2.184 CREFI/JPMCB 2815 Kilihau Street                 2.40 45.2% 10.6%  
  2.185 CREFI/JPMCB 2850 Awaawaloa Street                 2.40 45.2% 10.6%  
  2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                 2.40 45.2% 10.6%  
  3 GACC 59 Maiden Lane   No No NAP NAP NAP   200,000,000 2.69 41.7% 11.9%  
  4 GACC 101 California   Yes Yes Subordinate Debt/Permitted Mezzanine 228,000,000 4.94773   755,000,000 2.07 51.5% 8.9%  
  5 JPMCB SWVP Portfolio   No No NAP NAP NAP   200,000,000 2.04 59.6% 11.9%  
  5.01 JPMCB InterContinental                 2.04 59.6% 11.9%  
  5.02 JPMCB DoubleTree Sunrise                 2.04 59.6% 11.9%  
  5.03 JPMCB DoubleTree Charlotte                 2.04 59.6% 11.9%  
  5.04 JPMCB DoubleTree RTP                 2.04 59.6% 11.9%  
  6 CREFI Arbor Hotel Portfolio   No No NAP NAP NAP   100,000,000 2.08 60.7% 12.0%  
  6.01 CREFI Residence Inn Salt Lake City                 2.08 60.7% 12.0%  
  6.02 CREFI Hampton Inn Santa Barbara                 2.08 60.7% 12.0%  
  6.03 CREFI Hampton Inn Bloomington                 2.08 60.7% 12.0%  
  6.04 CREFI Hampton Inn Norwood                 2.08 60.7% 12.0%  

 

A-1-57

 

 

ANNEX A-1

 

          Additional Debt   Total Debt  
                Additional       Total Debt   Total Debt  
          Addit Debt Addit Debt Additional Debt Cut-Off Additional Debt   Total Debt  UW NCF Total Debt  UW NOI  
  Loan # Seller(1) Property Name   Permitted (Y/N)(31)  Exist (Y/N)(31) Debt Type(s) Date Balance Interest Rate    Cut-Off Balance  DSCR Current LTV %  Debt Yield %  
  6.05 CREFI Springhill Suites Bloomington                 2.08 60.7% 12.0%  
  6.06 CREFI Hyatt Place Arlington                 2.08 60.7% 12.0%  
  7 CREFI Green Hills Corporate Center   No No NAP NAP NAP   61,500,000 2.28 63.4% 11.0%  
  8 JPMCB Weston I & II   Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP  
  9 GACC Moffett Towers II - Building V   No Yes Subordinate Debt 125,000,000 5.90000   295,000,000 1.60 73.8% 7.8%  
  10 GACC Newport Corporate Center   No Yes Subordinate Debt 148,000,000 5.49696   312,000,000 2.34 65.5% 10.6%  
  11 CREFI Western Digital R&D Campus   Yes No Permitted Mezzanine NAP NAP   75,895,000 1.79 64.8% 8.5%  
  12 CREFI Lakeside Apartments   Yes No Permitted Mezzanine NAP NAP   70,000,000 1.63 69.0% 8.3%  
  13 GACC Central Tower Office   Yes No Permitted Mezzanine NAP NAP   98,000,000 2.32 52.6% 10.3%  
  14 CREFI Birch Landing Apartments   No No NAP NAP NAP   NAP NAP NAP NAP  
  15 JPMCB Greenleaf at Howell   No No NAP NAP NAP   46,500,000 1.20 69.5% 8.3%  
  16 GACC Arctic Glacier Portfolio   No No NAP NAP NAP   NAP NAP NAP NAP  
  16.01 GACC Arctic Glacier - Menomonee                 NAP NAP NAP  
  16.02 GACC Arctic Glacier - West St. Paul                 NAP NAP NAP  
  16.03 GACC Arctic Glacier - Mississauga                 NAP NAP NAP  
  16.04 GACC Arctic Glacier - Fairport                 NAP NAP NAP  
  16.05 GACC Arctic Glacier - West Point                 NAP NAP NAP  
  16.06 GACC Arctic Glacier - Twin Oaks                 NAP NAP NAP  
  16.07 GACC Arctic Glacier - Newburgh                 NAP NAP NAP  
  16.08 GACC Arctic Glacier - Winnipeg                 NAP NAP NAP  
  16.09 GACC Arctic Glacier - Port Huron                 NAP NAP NAP  
  16.10 GACC Arctic Glacier - Ypsilanti                 NAP NAP NAP  
  16.11 GACC Arctic Glacier - Chatham                 NAP NAP NAP  
  16.12 GACC Arctic Glacier - Omaha                 NAP NAP NAP  
  16.13 GACC Arctic Glacier - Rapid City                 NAP NAP NAP  
  16.14 GACC Arctic Glacier - Grayling                 NAP NAP NAP  
  16.15 GACC Arctic Glacier - Belding                 NAP NAP NAP  
  16.16 GACC Arctic Glacier - Marshall                 NAP NAP NAP  
  16.17 GACC Arctic Glacier - Dubuque                 NAP NAP NAP  
  16.18 GACC Arctic Glacier - Lake Ozark                 NAP NAP NAP  
  16.19 GACC Arctic Glacier - Pierre                 NAP NAP NAP  
  16.20 GACC Arctic Glacier - Shelby                 NAP NAP NAP  
  16.21 GACC Arctic Glacier - Storm Lake                 NAP NAP NAP  
  17 JPMCB Hilton Melbourne   No Yes Mezzanine Loan 5,740,000 8.25000   30,240,000 2.00 80.0% 11.1%  
  18 JPMCB Park Central Plaza I & II   No No NAP NAP NAP   NAP NAP NAP NAP  
  19 GACC Infinity Park Apartments   No No NAP NAP NAP   NAP NAP NAP NAP  
  20 CREFI 57 East 11th Street   No No NAP NAP NAP   55,000,000 1.55 59.8% 8.0%  
  21 GACC Heartland Dental Medical Office Portfolio   No No NAP NAP NAP   179,206,759 1.59 55.1% 11.8%  
  21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive                 1.59 55.1% 11.8%  
  21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road                 1.59 55.1% 11.8%  
  21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road                 1.59 55.1% 11.8%  
  21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza                 1.59 55.1% 11.8%  
  21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street                 1.59 55.1% 11.8%  
  21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive                 1.59 55.1% 11.8%  
  21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220                 1.59 55.1% 11.8%  
  21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377                 1.59 55.1% 11.8%  
  21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway                 1.59 55.1% 11.8%  
  21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard                 1.59 55.1% 11.8%  
  21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive                 1.59 55.1% 11.8%  
  21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                 1.59 55.1% 11.8%  
  21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway                 1.59 55.1% 11.8%  
  21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street                 1.59 55.1% 11.8%  
  21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street                 1.59 55.1% 11.8%  
  21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                 1.59 55.1% 11.8%  
  21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard                 1.59 55.1% 11.8%  
  21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road                 1.59 55.1% 11.8%  
  21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place                 1.59 55.1% 11.8%  
  21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue                 1.59 55.1% 11.8%  
  21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road                 1.59 55.1% 11.8%  
  21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road                 1.59 55.1% 11.8%  
  21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road                 1.59 55.1% 11.8%  
  21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive                 1.59 55.1% 11.8%  
  21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard                 1.59 55.1% 11.8%  
  21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street                 1.59 55.1% 11.8%  
  21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway                 1.59 55.1% 11.8%  
  21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway                 1.59 55.1% 11.8%  
  21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway                 1.59 55.1% 11.8%  
  21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                 1.59 55.1% 11.8%  
  21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road                 1.59 55.1% 11.8%  
  21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive                 1.59 55.1% 11.8%  
  21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard                 1.59 55.1% 11.8%  
  21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way                 1.59 55.1% 11.8%  
  21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive                 1.59 55.1% 11.8%  
  21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard                 1.59 55.1% 11.8%  
  21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane                 1.59 55.1% 11.8%  
  21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road                 1.59 55.1% 11.8%  
  21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road                 1.59 55.1% 11.8%  
  21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                 1.59 55.1% 11.8%  
  21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane                 1.59 55.1% 11.8%  
  21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway                 1.59 55.1% 11.8%  
  21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road                 1.59 55.1% 11.8%  
  21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                 1.59 55.1% 11.8%  
  21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive                 1.59 55.1% 11.8%  
  21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47                 1.59 55.1% 11.8%  
  21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road                 1.59 55.1% 11.8%  
  21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road                 1.59 55.1% 11.8%  
  21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane                 1.59 55.1% 11.8%  
  21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50                 1.59 55.1% 11.8%  
  21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                 1.59 55.1% 11.8%  
  21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                 1.59 55.1% 11.8%  
  21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road                 1.59 55.1% 11.8%  
  21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road                 1.59 55.1% 11.8%  
  21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center                 1.59 55.1% 11.8%  
  21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue                 1.59 55.1% 11.8%  
  21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                 1.59 55.1% 11.8%  
  21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard                 1.59 55.1% 11.8%  
  21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                 1.59 55.1% 11.8%  
  21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue                 1.59 55.1% 11.8%  
  21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                 1.59 55.1% 11.8%  
  21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road                 1.59 55.1% 11.8%  

 

A-1-58

 

 

ANNEX A-1

 

          Additional Debt   Total Debt  
                Additional       Total Debt   Total Debt  
          Addit Debt Addit Debt Additional Debt Cut-Off Additional Debt   Total Debt  UW NCF Total Debt  UW NOI  
  Loan # Seller(1) Property Name   Permitted (Y/N)(31)  Exist (Y/N)(31) Debt Type(s) Date Balance Interest Rate    Cut-Off Balance  DSCR Current LTV %  Debt Yield %  
  21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                 1.59 55.1% 11.8%  
  21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road                 1.59 55.1% 11.8%  
  21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North                 1.59 55.1% 11.8%  
  21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                 1.59 55.1% 11.8%  
  21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                 1.59 55.1% 11.8%  
  21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44                 1.59 55.1% 11.8%  
  21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard                 1.59 55.1% 11.8%  
  21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway                 1.59 55.1% 11.8%  
  21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                 1.59 55.1% 11.8%  
  21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard                 1.59 55.1% 11.8%  
  21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West                 1.59 55.1% 11.8%  
  21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street                 1.59 55.1% 11.8%  
  21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441                 1.59 55.1% 11.8%  
  21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                 1.59 55.1% 11.8%  
  21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South                 1.59 55.1% 11.8%  
  21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                 1.59 55.1% 11.8%  
  21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard                 1.59 55.1% 11.8%  
  21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive                 1.59 55.1% 11.8%  
  21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street                 1.59 55.1% 11.8%  
  21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road                 1.59 55.1% 11.8%  
  21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                 1.59 55.1% 11.8%  
  21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place                 1.59 55.1% 11.8%  
  21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle                 1.59 55.1% 11.8%  
  21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North                 1.59 55.1% 11.8%  
  21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road                 1.59 55.1% 11.8%  
  21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive                 1.59 55.1% 11.8%  
  21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard                 1.59 55.1% 11.8%  
  21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road                 1.59 55.1% 11.8%  
  21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway                 1.59 55.1% 11.8%  
  21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70                 1.59 55.1% 11.8%  
  21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street                 1.59 55.1% 11.8%  
  21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road                 1.59 55.1% 11.8%  
  21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road                 1.59 55.1% 11.8%  
  21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard                 1.59 55.1% 11.8%  
  21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road                 1.59 55.1% 11.8%  
  21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway                 1.59 55.1% 11.8%  
  21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive                 1.59 55.1% 11.8%  
  21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard                 1.59 55.1% 11.8%  
  21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East                 1.59 55.1% 11.8%  
  21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road                 1.59 55.1% 11.8%  
  21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road                 1.59 55.1% 11.8%  
  21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive                 1.59 55.1% 11.8%  
  21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place                 1.59 55.1% 11.8%  
  21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road                 1.59 55.1% 11.8%  
  21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way                 1.59 55.1% 11.8%  
  21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard                 1.59 55.1% 11.8%  
  21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard                 1.59 55.1% 11.8%  
  21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                 1.59 55.1% 11.8%  
  21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court                 1.59 55.1% 11.8%  
  21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South                 1.59 55.1% 11.8%  
  21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue                 1.59 55.1% 11.8%  
  21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue                 1.59 55.1% 11.8%  
  21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue                 1.59 55.1% 11.8%  
  21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane                 1.59 55.1% 11.8%  
  21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue                 1.59 55.1% 11.8%  
  21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                 1.59 55.1% 11.8%  
  21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street                 1.59 55.1% 11.8%  
  21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway                 1.59 55.1% 11.8%  
  21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue                 1.59 55.1% 11.8%  
  21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place                 1.59 55.1% 11.8%  
  21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road                 1.59 55.1% 11.8%  
  21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street                 1.59 55.1% 11.8%  
  21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road                 1.59 55.1% 11.8%  
  21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street                 1.59 55.1% 11.8%  
  21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street                 1.59 55.1% 11.8%  
  21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street                 1.59 55.1% 11.8%  
  21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                 1.59 55.1% 11.8%  
  21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64                 1.59 55.1% 11.8%  
  21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009                 1.59 55.1% 11.8%  
  21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road                 1.59 55.1% 11.8%  
  21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road                 1.59 55.1% 11.8%  
  21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South                 1.59 55.1% 11.8%  
  21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6                 1.59 55.1% 11.8%  
  21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway                 1.59 55.1% 11.8%  
  21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard                 1.59 55.1% 11.8%  
  21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court                 1.59 55.1% 11.8%  
  21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17                 1.59 55.1% 11.8%  
  21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive                 1.59 55.1% 11.8%  
  21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East                 1.59 55.1% 11.8%  
  21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street                 1.59 55.1% 11.8%  
  21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue                 1.59 55.1% 11.8%  
  21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                 1.59 55.1% 11.8%  
  21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive                 1.59 55.1% 11.8%  
  21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road                 1.59 55.1% 11.8%  
  21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                 1.59 55.1% 11.8%  
  21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast                 1.59 55.1% 11.8%  
  21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                 1.59 55.1% 11.8%  
  21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North                 1.59 55.1% 11.8%  
  21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street                 1.59 55.1% 11.8%  
  21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway                 1.59 55.1% 11.8%  
  21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road                 1.59 55.1% 11.8%  
  21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street                 1.59 55.1% 11.8%  
  21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court                 1.59 55.1% 11.8%  
  21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                 1.59 55.1% 11.8%  
  21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza                 1.59 55.1% 11.8%  
  21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                 1.59 55.1% 11.8%  
  21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road                 1.59 55.1% 11.8%  
  21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue                 1.59 55.1% 11.8%  
  21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle                 1.59 55.1% 11.8%  
  21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street                 1.59 55.1% 11.8%  

 

A-1-59

 

 

ANNEX A-1

 

          Additional Debt   Total Debt  
                Additional       Total Debt   Total Debt  
          Addit Debt Addit Debt Additional Debt Cut-Off Additional Debt   Total Debt  UW NCF Total Debt  UW NOI  
  Loan # Seller(1) Property Name   Permitted (Y/N)(31)  Exist (Y/N)(31) Debt Type(s) Date Balance Interest Rate    Cut-Off Balance  DSCR Current LTV %  Debt Yield %  
  21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road                 1.59 55.1% 11.8%  
  21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9                 1.59 55.1% 11.8%  
  21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court                 1.59 55.1% 11.8%  
  21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street                 1.59 55.1% 11.8%  
  21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202                 1.59 55.1% 11.8%  
  21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5                 1.59 55.1% 11.8%  
  21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                 1.59 55.1% 11.8%  
  22 GACC Stonebrook Apartments Phase II   No No NAP NAP NAP   NAP NAP NAP NAP  
  23 GACC Hawk View Industrial Park   No No NAP NAP NAP   NAP NAP NAP NAP  
  24 CREFI Magnolia Hotel St. Louis   No No NAP NAP NAP   NAP NAP NAP NAP  
  25 CREFI Augusta Self Storage Portfolio   No No NAP NAP NAP   NAP NAP NAP NAP  
  25.01 CREFI Hollywood Storage - Evans                 NAP NAP NAP  
  25.02 CREFI Hollywood Storage - Augusta                 NAP NAP NAP  
  25.03 CREFI Hollywood Storage - Martinez                 NAP NAP NAP  
  26 GACC Clinton West   No No NAP NAP NAP   NAP NAP NAP NAP  
  27 CREFI Residence Inn - Lynchburg   No No NAP NAP NAP   NAP NAP NAP NAP  
  28 GACC IRG Moraine Industrial   No No NAP NAP NAP   NAP NAP NAP NAP  
  29 GACC One Parkway North   No No NAP NAP NAP   NAP NAP NAP NAP  
  30 GACC Pine Terrace Apartments   No No NAP NAP NAP   NAP NAP NAP NAP  
  31 GACC Orchard Park Apartments   No No NAP NAP NAP   NAP NAP NAP NAP  
  32 GACC Rockridge Plaza   No No NAP NAP NAP   NAP NAP NAP NAP  
  33 CREFI Giant Hershey PA   No No NAP NAP NAP   NAP NAP NAP NAP  
  34 CREFI 2211 West Camelback Road   No No NAP NAP NAP   NAP NAP NAP NAP  
  35 GACC Pell City Portfolio   No No NAP NAP NAP   NAP NAP NAP NAP  
  35.01 GACC Holiday Inn-Pell City                 NAP NAP NAP  
  35.02 GACC Hampton Inn-Pell City                 NAP NAP NAP  
  36 GACC 364 Bush   No No NAP NAP NAP   NAP NAP NAP NAP  
  37 GACC 1731 15th Street   No No NAP NAP NAP   NAP NAP NAP NAP  
  38 GACC Sunridge Apartments   No No NAP NAP NAP   NAP NAP NAP NAP  
  39 GACC Alamo Drafthouse Cinema - Lubbock   No No NAP NAP NAP   NAP NAP NAP NAP  
  40 CREFI Piney Green Food Lion   No No NAP NAP NAP   NAP NAP NAP NAP  

 

A-1-60

 

 

ANNEX A-1

 

        HOTEL OPERATING STATISTICS(16)  
                                       
        2016 2016 2016 2017 2017 2017 2018 2017 2018 Most Recent Most Recent Most Recent UW UW UW  
  Loan # Seller(1) Property Name  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
  1 GACC 3 Columbus Circle                               1
  2 CREFI/JPMCB ILPT Hawaii Portfolio                               2
  2.001 CREFI/JPMCB 2810 Pukoloa Street                               2.001
  2.002 CREFI/JPMCB 1360 Pali Highway                               2.002
  2.003 CREFI/JPMCB 1001 Ahua Street                               2.003
  2.004 CREFI/JPMCB 848 Ala Lilikoi Street A                               2.004
  2.005 CREFI/JPMCB 2850 Paa Street                               2.005
  2.006 CREFI/JPMCB 949 Mapunapuna Street                               2.006
  2.007 CREFI/JPMCB 2828 Paa Street                               2.007
  2.008 CREFI/JPMCB 80 Sand Island Access Road                               2.008
  2.009 CREFI/JPMCB 1030 Mapunapuna Street                               2.009
  2.010 CREFI/JPMCB 150 Puuhale Road                               2.010
  2.011 CREFI/JPMCB 2344 Pahounui Drive                               2.011
  2.012 CREFI/JPMCB 120 Sand Island Access Road                               2.012
  2.013 CREFI/JPMCB 1122 Mapunapuna Street                               2.013
  2.014 CREFI/JPMCB 2915 Kaihikapu Street                               2.014
  2.015 CREFI/JPMCB 819 Ahua Street                               2.015
  2.016 CREFI/JPMCB 2144 Auiki Street                               2.016
  2.017 CREFI/JPMCB 1027 Kikowaena Place                               2.017
  2.018 CREFI/JPMCB 1931 Kahai Street                               2.018
  2.019 CREFI/JPMCB 148 Mokauea Street                               2.019
  2.020 CREFI/JPMCB 2886 Paa Street                               2.020
  2.021 CREFI/JPMCB 2838 Kilihau Street                               2.021
  2.022 CREFI/JPMCB 803 Ahua Street                               2.022
  2.023 CREFI/JPMCB 220 Puuhale Road                               2.023
  2.024 CREFI/JPMCB 930 Mapunapuna Street                               2.024
  2.025 CREFI/JPMCB 2103 Kaliawa Street                               2.025
  2.026 CREFI/JPMCB 2969 Mapunapuna Place                               2.026
  2.027 CREFI/JPMCB 158 Sand Island Access Road                               2.027
  2.028 CREFI/JPMCB 1926 Auiki Street                               2.028
  2.029 CREFI/JPMCB 113 Puuhale Road                               2.029
  2.030 CREFI/JPMCB 2250 Pahounui Drive                               2.030
  2.031 CREFI/JPMCB 733 Mapunapuna Street                               2.031
  2.032 CREFI/JPMCB 761 Ahua Street                               2.032
  2.033 CREFI/JPMCB 918 Ahua Street                               2.033
  2.034 CREFI/JPMCB 180 Sand Island Access Road                               2.034
  2.035 CREFI/JPMCB 2829 Awaawaloa Street                               2.035
  2.036 CREFI/JPMCB 120 Mokauea Street                               2.036
  2.037 CREFI/JPMCB 2861 Mokumoa Street                               2.037
  2.038 CREFI/JPMCB 2826 Kaihikapu Street                               2.038
  2.039 CREFI/JPMCB 179 Sand Island Access Road                               2.039
  2.040 CREFI/JPMCB 855 Mapunapuna Street                               2.040
  2.041 CREFI/JPMCB 2308 Pahounui Drive                               2.041
  2.042 CREFI/JPMCB 619 Mapunapuna Street                               2.042
  2.043 CREFI/JPMCB 2846-A Awaawaloa Street                               2.043
  2.044 CREFI/JPMCB 238 Sand Island Access Road                               2.044
  2.045 CREFI/JPMCB 704 Mapunapuna Street                               2.045
  2.046 CREFI/JPMCB 120B Mokauea Street                               2.046
  2.047 CREFI/JPMCB 1150 Kikowaena Street                               2.047
  2.048 CREFI/JPMCB 2127 Auiki Street                               2.048
  2.049 CREFI/JPMCB 2810 Paa Street                               2.049
  2.050 CREFI/JPMCB 2841 Pukoloa Street                               2.050
  2.051 CREFI/JPMCB 1000 Mapunapuna Street                               2.051
  2.052 CREFI/JPMCB 2829 Pukoloa Street                               2.052
  2.053 CREFI/JPMCB 889 Ahua Street                               2.053
  2.054 CREFI/JPMCB 2819 Pukoloa Street                               2.054
  2.055 CREFI/JPMCB 1038 Kikowaena Place                               2.055
  2.056 CREFI/JPMCB 2965 Mokumoa Street                               2.056
  2.057 CREFI/JPMCB 850 Ahua Street                               2.057
  2.058 CREFI/JPMCB 1330 Pali Highway                               2.058
  2.059 CREFI/JPMCB 2865 Pukoloa Street                               2.059
  2.060 CREFI/JPMCB 2855 Pukoloa Street                               2.060
  2.061 CREFI/JPMCB 789 Mapunapuna Street                               2.061
  2.062 CREFI/JPMCB 2960 Mokumoa Street                               2.062
  2.063 CREFI/JPMCB 231B Sand Island Access Road                               2.063
  2.064 CREFI/JPMCB 2020 Auiki Street                               2.064
  2.065 CREFI/JPMCB 2857 Awaawaloa Street                               2.065
  2.066 CREFI/JPMCB 1050 Kikowaena Place                               2.066
  2.067 CREFI/JPMCB 2850 Mokumoa Street                               2.067
  2.068 CREFI/JPMCB 2840 Mokumoa Street                               2.068
  2.069 CREFI/JPMCB 2830 Mokumoa Street                               2.069
  2.070 CREFI/JPMCB 960 Mapunapuna Street                               2.070
  2.071 CREFI/JPMCB 125B Puuhale Road                               2.071
  2.072 CREFI/JPMCB 2809 Kaihikapu Street                               2.072
  2.073 CREFI/JPMCB 212 Mohonua Place                               2.073
  2.074 CREFI/JPMCB 692 Mapunapuna Street                               2.074
  2.075 CREFI/JPMCB 1024 Kikowaena Place                               2.075
  2.076 CREFI/JPMCB 669 Ahua Street                               2.076
  2.077 CREFI/JPMCB 215 Puuhale Road                               2.077
  2.078 CREFI/JPMCB 142 Mokauea Street                               2.078
  2.079 CREFI/JPMCB 2847 Awaawaloa Street                               2.079
  2.080 CREFI/JPMCB 2816 Awaawaloa Street                               2.080
  2.081 CREFI/JPMCB 2928 Kaihikapu Street - B                               2.081
  2.082 CREFI/JPMCB 2864 Mokumoa Street                               2.082
  2.083 CREFI/JPMCB 770 Mapunapuna Street                               2.083
  2.084 CREFI/JPMCB 151 Puuhale Road                               2.084
  2.085 CREFI/JPMCB 207 Puuhale Road                               2.085
  2.086 CREFI/JPMCB 2970 Mokumoa Street                               2.086
  2.087 CREFI/JPMCB 2868 Kaihikapu Street                               2.087
  2.088 CREFI/JPMCB 2908 Kaihikapu Street                               2.088
  2.089 CREFI/JPMCB 2814 Kilihau Street                               2.089
  2.090 CREFI/JPMCB 759 Puuloa Road                               2.090
  2.091 CREFI/JPMCB 659 Puuloa Road                               2.091
  2.092 CREFI/JPMCB 667 Puuloa Road                               2.092
  2.093 CREFI/JPMCB 679 Puuloa Road                               2.093
  2.094 CREFI/JPMCB 689 Puuloa Road                               2.094
  2.095 CREFI/JPMCB 950 Mapunapuna Street                               2.095
  2.096 CREFI/JPMCB 822 Mapunapuna Street                               2.096
  2.097 CREFI/JPMCB 842 Mapunapuna Street                               2.097
  2.098 CREFI/JPMCB 214 Sand Island Access Road                               2.098

 

A-1-61

 

 

ANNEX A-1

 

        HOTEL OPERATING STATISTICS(16)  
                                       
        2016 2016 2016 2017 2017 2017 2018 2017 2018 Most Recent Most Recent Most Recent UW UW UW  
  Loan # Seller(1) Property Name  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
  2.099 CREFI/JPMCB 709 Ahua Street                               2.099
  2.100 CREFI/JPMCB 766 Mapunapuna Street                               2.100
  2.101 CREFI/JPMCB 830 Mapunapuna Street                               2.101
  2.102 CREFI/JPMCB 2855 Kaihikapu Street                               2.102
  2.103 CREFI/JPMCB 865 Ahua Street                               2.103
  2.104 CREFI/JPMCB 852 Mapunapuna Street                               2.104
  2.105 CREFI/JPMCB 2906 Kaihikapu Street                               2.105
  2.106 CREFI/JPMCB 2879 Paa Street                               2.106
  2.107 CREFI/JPMCB 702 Ahua Street                               2.107
  2.108 CREFI/JPMCB 2864 Awaawaloa Street                               2.108
  2.109 CREFI/JPMCB 2819 Mokumoa Street - A                               2.109
  2.110 CREFI/JPMCB 2869 Mokumoa Street                               2.110
  2.111 CREFI/JPMCB 2819 Mokumoa Street - B                               2.111
  2.112 CREFI/JPMCB 228 Mohonua Place                               2.112
  2.113 CREFI/JPMCB 2264 Pahounui Drive                               2.113
  2.114 CREFI/JPMCB 808 Ahua Street                               2.114
  2.115 CREFI/JPMCB 2827 Kaihikapu Street                               2.115
  2.116 CREFI/JPMCB 697 Ahua Street                               2.116
  2.117 CREFI/JPMCB 2849 Kaihikapu Street                               2.117
  2.118 CREFI/JPMCB 2831 Awaawaloa Street                               2.118
  2.119 CREFI/JPMCB 2858 Kaihikapu Street                               2.119
  2.120 CREFI/JPMCB 2276 Pahounui Drive                               2.120
  2.121 CREFI/JPMCB 2806 Kaihikapu Street                               2.121
  2.122 CREFI/JPMCB 1052 Ahua Street                               2.122
  2.123 CREFI/JPMCB 2889 Mokumoa Street                               2.123
  2.124 CREFI/JPMCB 685 Ahua Street                               2.124
  2.125 CREFI/JPMCB 2839 Mokumoa Street                               2.125
  2.126 CREFI/JPMCB 94-240 Pupuole Street                               2.126
  2.127 CREFI/JPMCB 2928 Kaihikapu Street - A                               2.127
  2.128 CREFI/JPMCB 719 Ahua Street                               2.128
  2.129 CREFI/JPMCB 2812 Awaawaloa Street                               2.129
  2.130 CREFI/JPMCB 2927 Mokumoa Street                               2.130
  2.131 CREFI/JPMCB 197 Sand Island Access Road                               2.131
  2.132 CREFI/JPMCB 2844 Kaihikapu Street                               2.132
  2.133 CREFI/JPMCB 2879 Mokumoa Street                               2.133
  2.134 CREFI/JPMCB 2135 Auiki Street                               2.134
  2.135 CREFI/JPMCB 855 Ahua Street                               2.135
  2.136 CREFI/JPMCB 2122 Kaliawa Street                               2.136
  2.137 CREFI/JPMCB 2831 Kaihikapu Street                               2.137
  2.138 CREFI/JPMCB 729 Ahua Street                               2.138
  2.139 CREFI/JPMCB 739 Ahua Street                               2.139
  2.140 CREFI/JPMCB 2833 Paa Street #2                               2.140
  2.141 CREFI/JPMCB 2833 Paa Street                               2.141
  2.142 CREFI/JPMCB 2815 Kaihikapu Street                               2.142
  2.143 CREFI/JPMCB 1062 Kikowaena Place                               2.143
  2.144 CREFI/JPMCB 673 Ahua Street                               2.144
  2.145 CREFI/JPMCB 2106 Kaliawa Street                               2.145
  2.146 CREFI/JPMCB 812 Mapunapuna Street                               2.146
  2.147 CREFI/JPMCB 2804 Kilihau Street                               2.147
  2.148 CREFI/JPMCB 525 North King Street                               2.148
  2.149 CREFI/JPMCB 204 Sand Island Access Road                               2.149
  2.150 CREFI/JPMCB 660 Ahua Street                               2.150
  2.151 CREFI/JPMCB 218 Mohonua Place                               2.151
  2.152 CREFI/JPMCB 125 Puuhale Road                               2.152
  2.153 CREFI/JPMCB 645 Ahua Street                               2.153
  2.154 CREFI/JPMCB 675 Mapunapuna Street                               2.154
  2.155 CREFI/JPMCB 659 Ahua Street                               2.155
  2.156 CREFI/JPMCB 1055 Ahua Street                               2.156
  2.157 CREFI/JPMCB 944 Ahua Street                               2.157
  2.158 CREFI/JPMCB 2019 Kahai Street                               2.158
  2.159 CREFI/JPMCB 2001 Kahai Street                               2.159
  2.160 CREFI/JPMCB 106 Puuhale Road                               2.160
  2.161 CREFI/JPMCB 2875 Paa Street                               2.161
  2.162 CREFI/JPMCB 1024 Mapunapuna Street                               2.162
  2.163 CREFI/JPMCB 2760 Kamehameha Highway                               2.163
  2.164 CREFI/JPMCB 2635 Waiwai Loop A                               2.164
  2.165 CREFI/JPMCB 2635 Waiwai Loop B                               2.165
  2.166 CREFI/JPMCB 2836 Awaawaloa Street                               2.166
  2.167 CREFI/JPMCB 609 Ahua Street                               2.167
  2.168 CREFI/JPMCB 905 Ahua Street                               2.168
  2.169 CREFI/JPMCB 2110 Auiki Street                               2.169
  2.170 CREFI/JPMCB 140 Puuhale Road                               2.170
  2.171 CREFI/JPMCB 2139 Kaliawa Street                               2.171
  2.172 CREFI/JPMCB 231 Sand Island Access Road                               2.172
  2.173 CREFI/JPMCB 2140 Kaliawa Street                               2.173
  2.174 CREFI/JPMCB 33 South Vineyard Boulevard                               2.174
  2.175 CREFI/JPMCB 970 Ahua Street                               2.175
  2.176 CREFI/JPMCB 960 Ahua Street                               2.176
  2.177 CREFI/JPMCB 1045 Mapunapuna Street                               2.177
  2.178 CREFI/JPMCB 165 Sand Island Access Road                               2.178
  2.179 CREFI/JPMCB 2839 Kilihau Street                               2.179
  2.180 CREFI/JPMCB 2829 Kilihau Street                               2.180
  2.181 CREFI/JPMCB 2833 Kilihau Street                               2.181
  2.182 CREFI/JPMCB 2821 Kilihau Street                               2.182
  2.183 CREFI/JPMCB 2808 Kam Highway                               2.183
  2.184 CREFI/JPMCB 2815 Kilihau Street                               2.184
  2.185 CREFI/JPMCB 2850 Awaawaloa Street                               2.185
  2.186 CREFI/JPMCB 846 Ala Lilikoi Street B                               2.186
  3 GACC 59 Maiden Lane                               3
  4 GACC 101 California                               4
  5 JPMCB SWVP Portfolio 77.8% 146.17 113.61 79.0% 149.79 118.36 79.8% 150.15 119.90 80.3% 150.49 120.88 80.3% 150.49 120.88 5
  5.01 JPMCB InterContinental 73.2% 164.41 120.38 75.6% 168.10 127.09 78.1% 169.10 132.12 78.7% 169.77 133.61 78.7% 169.77 133.61 5.01
  5.02 JPMCB DoubleTree Sunrise 86.1% 139.25 119.95 89.1% 144.51 128.77 86.9% 147.71 128.37 87.2% 148.26 129.26 87.2% 148.26 129.26 5.02
  5.03 JPMCB DoubleTree Charlotte 84.7% 144.82 122.68 80.8% 150.20 121.42 79.7% 144.40 115.15 80.5% 144.25 116.04 80.5% 144.25 116.05 5.03
  5.04 JPMCB DoubleTree RTP 72.8% 118.86 86.50 74.1% 119.18 88.33 75.9% 120.55 91.51 76.1% 120.45 91.68 76.1% 120.45 91.68 5.04
  6 CREFI Arbor Hotel Portfolio 81.2% 142.97 116.12 81.0% 141.71 114.77 79.3% 142.35 112.94 79.2% 140.35 111.20 79.2% 140.35 111.20 6
  6.01 CREFI Residence Inn Salt Lake City 79.7% 135.82 108.30 82.1% 140.82 115.65 75.6% 143.26 108.27 74.4% 143.33 106.66 74.4% 143.33 106.66 6.01
  6.02 CREFI Hampton Inn Santa Barbara 79.7% 197.45 157.36 79.6% 201.81 160.60 81.7% 190.08 155.22 82.8% 186.76 154.60 82.8% 186.76 154.60 6.02
  6.03 CREFI Hampton Inn Bloomington 83.4% 138.34 115.32 80.9% 128.73 104.08 86.5% 133.02 115.00 86.3% 128.71 111.12 86.3% 128.71 111.12 6.03
  6.04 CREFI Hampton Inn Norwood 78.4% 144.82 113.51 77.9% 145.40 113.28 75.9% 139.31 105.72 76.8% 136.95 105.19 76.8% 136.95 105.19 6.04

 

A-1-62

 

 

ANNEX A-1

 

        HOTEL OPERATING STATISTICS(16)  
                                       
        2016 2016 2016 2017 2017 2017 2018 2017 2018 Most Recent Most Recent Most Recent UW UW UW  
  Loan # Seller(1) Property Name  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
  6.05 CREFI Springhill Suites Bloomington 87.2% 135.79 118.45 87.2% 126.66 110.48 87.6% 130.86 114.62 87.0% 127.34 110.80 87.0% 127.34 110.80 6.05
  6.06 CREFI Hyatt Place Arlington 79.9% 120.96 96.64 78.4% 120.87 94.75 71.4% 126.55 90.32 71.1% 127.17 90.47 71.1% 127.17 90.47 6.06
  7 CREFI Green Hills Corporate Center                               7
  8 JPMCB Weston I & II                               8
  9 GACC Moffett Towers II - Building V                               9
  10 GACC Newport Corporate Center                               10
  11 CREFI Western Digital R&D Campus                               11
  12 CREFI Lakeside Apartments                               12
  13 GACC Central Tower Office                               13
  14 CREFI Birch Landing Apartments                               14
  15 JPMCB Greenleaf at Howell                               15
  16 GACC Arctic Glacier Portfolio                               16
  16.01 GACC Arctic Glacier - Menomonee                               16.01
  16.02 GACC Arctic Glacier - West St. Paul                               16.02
  16.03 GACC Arctic Glacier - Mississauga                               16.03
  16.04 GACC Arctic Glacier - Fairport                               16.04
  16.05 GACC Arctic Glacier - West Point                               16.05
  16.06 GACC Arctic Glacier - Twin Oaks                               16.06
  16.07 GACC Arctic Glacier - Newburgh                               16.07
  16.08 GACC Arctic Glacier - Winnipeg                               16.08
  16.09 GACC Arctic Glacier - Port Huron                               16.09
  16.10 GACC Arctic Glacier - Ypsilanti                               16.10
  16.11 GACC Arctic Glacier - Chatham                               16.11
  16.12 GACC Arctic Glacier - Omaha                               16.12
  16.13 GACC Arctic Glacier - Rapid City                               16.13
  16.14 GACC Arctic Glacier - Grayling                               16.14
  16.15 GACC Arctic Glacier - Belding                               16.15
  16.16 GACC Arctic Glacier - Marshall                               16.16
  16.17 GACC Arctic Glacier - Dubuque                               16.17
  16.18 GACC Arctic Glacier - Lake Ozark                               16.18
  16.19 GACC Arctic Glacier - Pierre                               16.19
  16.20 GACC Arctic Glacier - Shelby                               16.20
  16.21 GACC Arctic Glacier - Storm Lake                               16.21
  17 JPMCB Hilton Melbourne 75.9% 117.00 88.83 79.0% 125.91 99.50 79.8% 137.87 110.06 78.5% 137.82 108.21 78.5% 137.82 108.21 17
  18 JPMCB Park Central Plaza I & II                               18
  19 GACC Infinity Park Apartments                               19
  20 CREFI 57 East 11th Street                               20
  21 GACC Heartland Dental Medical Office Portfolio                               21
  21.001 GACC Heartland Dental Medical Office Portfolio - 1200 Network Centre Drive                               21.001
  21.002 GACC Heartland Dental Medical Office Portfolio - 9150 North East Barry Road                               21.002
  21.003 GACC Heartland Dental Medical Office Portfolio - 11925 Jones Bridge Road                               21.003
  21.004 GACC Heartland Dental Medical Office Portfolio - 200 Brevco Plaza                               21.004
  21.005 GACC Heartland Dental Medical Office Portfolio - 1760 West Virginia Street                               21.005
  21.006 GACC Heartland Dental Medical Office Portfolio - 117 St. Patrick’s Drive                               21.006
  21.007 GACC Heartland Dental Medical Office Portfolio - 1647 County Road 220                               21.007
  21.008 GACC Heartland Dental Medical Office Portfolio - 3500 East Highway 377                               21.008
  21.009 GACC Heartland Dental Medical Office Portfolio - 4112 North Belt Highway                               21.009
  21.010 GACC Heartland Dental Medical Office Portfolio - 3009 Winghaven Boulevard                               21.010
  21.011 GACC Heartland Dental Medical Office Portfolio - 2202 Althoff Drive                               21.011
  21.012 GACC Heartland Dental Medical Office Portfolio - 3820 Wabash Avenue                               21.012
  21.013 GACC Heartland Dental Medical Office Portfolio - 561 East Lincoln Highway                               21.013
  21.014 GACC Heartland Dental Medical Office Portfolio - 508 South 52nd Street                               21.014
  21.015 GACC Heartland Dental Medical Office Portfolio - 1025 Ashley Street                               21.015
  21.016 GACC Heartland Dental Medical Office Portfolio - 440 Erie Parkway                               21.016
  21.017 GACC Heartland Dental Medical Office Portfolio - 1381 Citrus Tower Boulevard                               21.017
  21.018 GACC Heartland Dental Medical Office Portfolio - 1751 Pleasant Road                               21.018
  21.019 GACC Heartland Dental Medical Office Portfolio - 9625 Lake Nona Village Place                               21.019
  21.020 GACC Heartland Dental Medical Office Portfolio - 615 Saint James Avenue                               21.020
  21.021 GACC Heartland Dental Medical Office Portfolio - 13816 Narcoossee Road                               21.021
  21.022 GACC Heartland Dental Medical Office Portfolio - 1695 Wells Road                               21.022
  21.023 GACC Heartland Dental Medical Office Portfolio - 4355 Suwanee Dam Road                               21.023
  21.024 GACC Heartland Dental Medical Office Portfolio - 7310 North Villa Drive                               21.024
  21.025 GACC Heartland Dental Medical Office Portfolio - 299A Indian Lake Boulevard                               21.025
  21.026 GACC Heartland Dental Medical Office Portfolio - 2455 East Main Street                               21.026
  21.027 GACC Heartland Dental Medical Office Portfolio - 630 East Markey Parkway                               21.027
  21.028 GACC Heartland Dental Medical Office Portfolio - 1613 East Pflugerville Parkway                               21.028
  21.029 GACC Heartland Dental Medical Office Portfolio - 782 Belle Terre Parkway                               21.029
  21.030 GACC Heartland Dental Medical Office Portfolio - 11890 Highway 707                               21.030
  21.031 GACC Heartland Dental Medical Office Portfolio - 7551 Osceola Polk Line Road                               21.031
  21.032 GACC Heartland Dental Medical Office Portfolio - 100 Piper Hill Drive                               21.032
  21.033 GACC Heartland Dental Medical Office Portfolio - 8624 Lee Vista Boulevard                               21.033
  21.034 GACC Heartland Dental Medical Office Portfolio - 149 Tuscan Way                               21.034
  21.035 GACC Heartland Dental Medical Office Portfolio - 2740 Prairie Crossing Drive                               21.035
  21.036 GACC Heartland Dental Medical Office Portfolio - 2066 Bruce B. Downs Boulevard                               21.036
  21.037 GACC Heartland Dental Medical Office Portfolio - 209 Latitude Lane                               21.037
  21.038 GACC Heartland Dental Medical Office Portfolio - 4608 South West College Road                               21.038
  21.039 GACC Heartland Dental Medical Office Portfolio - 1315 Bell Road                               21.039
  21.040 GACC Heartland Dental Medical Office Portfolio - 4237 U.S. Highway 1 South                               21.040
  21.041 GACC Heartland Dental Medical Office Portfolio - 1521 East Debbie Lane                               21.041
  21.042 GACC Heartland Dental Medical Office Portfolio - 3152 South Broadway                               21.042
  21.043 GACC Heartland Dental Medical Office Portfolio - 8701 South Garnett Road                               21.043
  21.044 GACC Heartland Dental Medical Office Portfolio - 450 South Weber Road                               21.044
  21.045 GACC Heartland Dental Medical Office Portfolio - 840 Nissan Drive                               21.045
  21.046 GACC Heartland Dental Medical Office Portfolio - 12222 Route 47                               21.046
  21.047 GACC Heartland Dental Medical Office Portfolio - 3415 Livernois Road                               21.047
  21.048 GACC Heartland Dental Medical Office Portfolio - 5309 Buffalo Gap Road                               21.048
  21.049 GACC Heartland Dental Medical Office Portfolio - 8190 Windfall Lane                               21.049
  21.050 GACC Heartland Dental Medical Office Portfolio - 2620 East Highway 50                               21.050
  21.051 GACC Heartland Dental Medical Office Portfolio - 10670 Southwest Tradition Square                               21.051
  21.052 GACC Heartland Dental Medical Office Portfolio - 4939 Courthouse Street                               21.052
  21.053 GACC Heartland Dental Medical Office Portfolio - 2301 Old Canoe Creek Road                               21.053
  21.054 GACC Heartland Dental Medical Office Portfolio - 507 North Hershey Road                               21.054
  21.055 GACC Heartland Dental Medical Office Portfolio - 242 Southwoods Center                               21.055
  21.056 GACC Heartland Dental Medical Office Portfolio - 3016 Columbia Avenue                               21.056
  21.057 GACC Heartland Dental Medical Office Portfolio - 4120 North 197th Avenue                               21.057
  21.058 GACC Heartland Dental Medical Office Portfolio - 13794 Beach Boulevard                               21.058
  21.059 GACC Heartland Dental Medical Office Portfolio - 3037 Southwest Port St. Lucie Boulevard                               21.059
  21.060 GACC Heartland Dental Medical Office Portfolio - 1840 Dekalb Avenue                               21.060
  21.061 GACC Heartland Dental Medical Office Portfolio - 9100 Highway 119                               21.061
  21.062 GACC Heartland Dental Medical Office Portfolio - 42 Market Square Road                               21.062

 

A-1-63

 

 

ANNEX A-1

 

        HOTEL OPERATING STATISTICS(16)  
                                       
        2016 2016 2016 2017 2017 2017 2018 2017 2018 Most Recent Most Recent Most Recent UW UW UW  
  Loan # Seller(1) Property Name  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
  21.063 GACC Heartland Dental Medical Office Portfolio - 2707 Sycamore Road                               21.063
  21.064 GACC Heartland Dental Medical Office Portfolio - 2014 Lime Kiln Road                               21.064
  21.065 GACC Heartland Dental Medical Office Portfolio - 103 Farabee Drive North                               21.065
  21.066 GACC Heartland Dental Medical Office Portfolio - 4999 North Tanner Road                               21.066
  21.067 GACC Heartland Dental Medical Office Portfolio - 674 Lake Joy Road                               21.067
  21.068 GACC Heartland Dental Medical Office Portfolio - 1828 IN-44                               21.068
  21.069 GACC Heartland Dental Medical Office Portfolio - 2950 South Rutherford Boulevard                               21.069
  21.070 GACC Heartland Dental Medical Office Portfolio - 545 East Hunt Highway                               21.070
  21.071 GACC Heartland Dental Medical Office Portfolio - 17810 Pierce Plaza                               21.071
  21.072 GACC Heartland Dental Medical Office Portfolio - 5445 South Williamson Boulevard                               21.072
  21.073 GACC Heartland Dental Medical Office Portfolio - 780 East-West Connector South West                               21.073
  21.074 GACC Heartland Dental Medical Office Portfolio - 16620 West 159th Street                               21.074
  21.075 GACC Heartland Dental Medical Office Portfolio - 13851 North US Highway 441                               21.075
  21.076 GACC Heartland Dental Medical Office Portfolio - 3120 Mahan Drive                               21.076
  21.077 GACC Heartland Dental Medical Office Portfolio - 2000 Veterans Memorial Parkway South                               21.077
  21.078 GACC Heartland Dental Medical Office Portfolio - 1402 U.S. Route 12                               21.078
  21.079 GACC Heartland Dental Medical Office Portfolio - 1776 Blanding Boulevard                               21.079
  21.080 GACC Heartland Dental Medical Office Portfolio - 3012 Anchor Drive                               21.080
  21.081 GACC Heartland Dental Medical Office Portfolio - 1715 West Main Street                               21.081
  21.082 GACC Heartland Dental Medical Office Portfolio - 10389 Big Bend Road                               21.082
  21.083 GACC Heartland Dental Medical Office Portfolio - 7103 Whitestown Parkway                               21.083
  21.084 GACC Heartland Dental Medical Office Portfolio - 2751 Fountain Place                               21.084
  21.085 GACC Heartland Dental Medical Office Portfolio - 2030 Crossing Circle                               21.085
  21.086 GACC Heartland Dental Medical Office Portfolio - 13101 East 96th Street North                               21.086
  21.087 GACC Heartland Dental Medical Office Portfolio - 692 Essington Road                               21.087
  21.088 GACC Heartland Dental Medical Office Portfolio - 240 Blossom Park Drive                               21.088
  21.089 GACC Heartland Dental Medical Office Portfolio - 6005 Watson Boulevard                               21.089
  21.090 GACC Heartland Dental Medical Office Portfolio - 3237 Sixes Road                               21.090
  21.091 GACC Heartland Dental Medical Office Portfolio - 4030 Winder Highway                               21.091
  21.092 GACC Heartland Dental Medical Office Portfolio - 8605 East State Road 70                               21.092
  21.093 GACC Heartland Dental Medical Office Portfolio - 540 West Walnut Street                               21.093
  21.094 GACC Heartland Dental Medical Office Portfolio - 5630 Plank Road                               21.094
  21.095 GACC Heartland Dental Medical Office Portfolio - 10505 Lima Road                               21.095
  21.096 GACC Heartland Dental Medical Office Portfolio - 7485 Vanderbilt Beach Boulevard                               21.096
  21.097 GACC Heartland Dental Medical Office Portfolio - 2701 South Koke Mill Road                               21.097
  21.098 GACC Heartland Dental Medical Office Portfolio - 22329 Greenview Parkway                               21.098
  21.099 GACC Heartland Dental Medical Office Portfolio - 25000 Bernwood Drive                               21.099
  21.100 GACC Heartland Dental Medical Office Portfolio - 3500 Clemson Boulevard                               21.100
  21.101 GACC Heartland Dental Medical Office Portfolio - 2222 Highway 540A East                               21.101
  21.102 GACC Heartland Dental Medical Office Portfolio - 1055 Pine Log Road                               21.102
  21.103 GACC Heartland Dental Medical Office Portfolio - 4315 North Holland Sylvania Road                               21.103
  21.104 GACC Heartland Dental Medical Office Portfolio - 21300 Town Commons Drive                               21.104
  21.105 GACC Heartland Dental Medical Office Portfolio - 1905 Convenience Place                               21.105
  21.106 GACC Heartland Dental Medical Office Portfolio - 3308 Platt Springs Road                               21.106
  21.107 GACC Heartland Dental Medical Office Portfolio - 132 Milestone Way                               21.107
  21.108 GACC Heartland Dental Medical Office Portfolio - 1429 Chester Boulevard                               21.108
  21.109 GACC Heartland Dental Medical Office Portfolio - 1339 North Sumter Boulevard                               21.109
  21.110 GACC Heartland Dental Medical Office Portfolio - 1536 Farm to Market 359 Road                               21.110
  21.111 GACC Heartland Dental Medical Office Portfolio - 3585 North 168th Court                               21.111
  21.112 GACC Heartland Dental Medical Office Portfolio - 1980 U.S. Highway 1 South                               21.112
  21.113 GACC Heartland Dental Medical Office Portfolio - 13328 Metcalf Avenue                               21.113
  21.114 GACC Heartland Dental Medical Office Portfolio - 826 West Lincoln Avenue                               21.114
  21.115 GACC Heartland Dental Medical Office Portfolio - 1515 West 45th Avenue                               21.115
  21.116 GACC Heartland Dental Medical Office Portfolio - 1012 Mill Pond Lane                               21.116
  21.117 GACC Heartland Dental Medical Office Portfolio - 621 Chatham Avenue                               21.117
  21.118 GACC Heartland Dental Medical Office Portfolio - 24940 South Tamiami Trail                               21.118
  21.119 GACC Heartland Dental Medical Office Portfolio - 609 Front Street                               21.119
  21.120 GACC Heartland Dental Medical Office Portfolio - 6190 LBJ Freeway                               21.120
  21.121 GACC Heartland Dental Medical Office Portfolio - 3417 Schofield Avenue                               21.121
  21.122 GACC Heartland Dental Medical Office Portfolio - 330 Park Place                               21.122
  21.123 GACC Heartland Dental Medical Office Portfolio - 1490 North Green Mount Road                               21.123
  21.124 GACC Heartland Dental Medical Office Portfolio - 213 Main Street                               21.124
  21.125 GACC Heartland Dental Medical Office Portfolio - 11119 Hearth Road                               21.125
  21.126 GACC Heartland Dental Medical Office Portfolio - 2362 West Boulevard Street                               21.126
  21.127 GACC Heartland Dental Medical Office Portfolio - 2812 East Main Street                               21.127
  21.128 GACC Heartland Dental Medical Office Portfolio - 1202 South Broad Street                               21.128
  21.129 GACC Heartland Dental Medical Office Portfolio - 8790 Walnut Grove Road                               21.129
  21.130 GACC Heartland Dental Medical Office Portfolio - 10708 East State Road 64                               21.130
  21.131 GACC Heartland Dental Medical Office Portfolio - 2184 FM 3009                               21.131
  21.132 GACC Heartland Dental Medical Office Portfolio - 2210 Boiling Springs Road                               21.132
  21.133 GACC Heartland Dental Medical Office Portfolio - 3105 Kirby Whitten Road                               21.133
  21.134 GACC Heartland Dental Medical Office Portfolio - 716 32nd Street South                               21.134
  21.135 GACC Heartland Dental Medical Office Portfolio - 1010 West U.S. Route 6                               21.135
  21.136 GACC Heartland Dental Medical Office Portfolio - 935 West Exchange Parkway                               21.136
  21.137 GACC Heartland Dental Medical Office Portfolio - 3608 Jeffco Boulevard                               21.137
  21.138 GACC Heartland Dental Medical Office Portfolio - 998 Williford Court                               21.138
  21.139 GACC Heartland Dental Medical Office Portfolio - 4405 Highway 17                               21.139
  21.140 GACC Heartland Dental Medical Office Portfolio - 3003 Twin Rivers Drive                               21.140
  21.141 GACC Heartland Dental Medical Office Portfolio - 12260 Tamiami Trail East                               21.141
  21.142 GACC Heartland Dental Medical Office Portfolio - 1405 South 25th Street                               21.142
  21.143 GACC Heartland Dental Medical Office Portfolio - 12605 Troxler Avenue                               21.143
  21.144 GACC Heartland Dental Medical Office Portfolio - 122 Stone Trace Drive                               21.144
  21.145 GACC Heartland Dental Medical Office Portfolio - 4455 Florida National Drive                               21.145
  21.146 GACC Heartland Dental Medical Office Portfolio - 3645 North Council Road                               21.146
  21.147 GACC Heartland Dental Medical Office Portfolio - 9305 Market Square Drive                               21.147
  21.148 GACC Heartland Dental Medical Office Portfolio - 3420 Bayside Lakes Boulevard Southeast                               21.148
  21.149 GACC Heartland Dental Medical Office Portfolio - 309 West Ogden Avenue                               21.149
  21.150 GACC Heartland Dental Medical Office Portfolio - 456 University Boulevard North                               21.150
  21.151 GACC Heartland Dental Medical Office Portfolio - 1316 McMillan Street                               21.151
  21.152 GACC Heartland Dental Medical Office Portfolio - 6233 Veterans Parkway                               21.152
  21.153 GACC Heartland Dental Medical Office Portfolio - 116 Calumet Center Road                               21.153
  21.154 GACC Heartland Dental Medical Office Portfolio - 828 South Main Street                               21.154
  21.155 GACC Heartland Dental Medical Office Portfolio - 7200 Red Hawk Court                               21.155
  21.156 GACC Heartland Dental Medical Office Portfolio - 303 Ashby Park Lane                               21.156
  21.157 GACC Heartland Dental Medical Office Portfolio - 3106 Professional Plaza                               21.157
  21.158 GACC Heartland Dental Medical Office Portfolio - 1950 Chesley Drive                               21.158
  21.159 GACC Heartland Dental Medical Office Portfolio - 104 South Houston Road                               21.159
  21.160 GACC Heartland Dental Medical Office Portfolio - 103 East Tatum Avenue                               21.160
  21.161 GACC Heartland Dental Medical Office Portfolio - 165 Juniper Circle                               21.161
  21.162 GACC Heartland Dental Medical Office Portfolio - 135 East Broadway Street                               21.162

 

A-1-64

 

 

ANNEX A-1

 

        HOTEL OPERATING STATISTICS(16)  
                                       
        2016 2016 2016 2017 2017 2017 2018 2017 2018 Most Recent Most Recent Most Recent UW UW UW  
  Loan # Seller(1) Property Name  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($)  Occupancy %  ADR ($)  RevPAR ($) Occupancy %  ADR ($)  RevPAR ($) Loan #
  21.163 GACC Heartland Dental Medical Office Portfolio - 9360 Two Notch Road                               21.163
  21.164 GACC Heartland Dental Medical Office Portfolio - 12988 Georgia Highway 9                               21.164
  21.165 GACC Heartland Dental Medical Office Portfolio - 5 Jannell Court                               21.165
  21.166 GACC Heartland Dental Medical Office Portfolio - 1617 East Main Street                               21.166
  21.167 GACC Heartland Dental Medical Office Portfolio - 2116 Vista Oeste North West, Unit 202                               21.167
  21.168 GACC Heartland Dental Medical Office Portfolio - 50 South Kyrene Road, Suite 5                               21.168
  21.169 GACC Heartland Dental Medical Office Portfolio - 101 Rice Bent Way Suite 4                               21.169
  22 GACC Stonebrook Apartments Phase II                               22
  23 GACC Hawk View Industrial Park                               23
  24 CREFI Magnolia Hotel St. Louis 52.9% 153.59 81.25 60.1% 157.71 94.82 67.6% 151.69 102.58 67.9% 152.02 103.26 67.9% 152.02 103.26 24
  25 CREFI Augusta Self Storage Portfolio                               25
  25.01 CREFI Hollywood Storage - Evans                               25.01
  25.02 CREFI Hollywood Storage - Augusta                               25.02
  25.03 CREFI Hollywood Storage - Martinez                               25.03
  26 GACC Clinton West                               26
  27 CREFI Residence Inn - Lynchburg                   70.8% 117.21 82.94 70.8% 117.21 82.94 27
  28 GACC IRG Moraine Industrial                               28
  29 GACC One Parkway North                               29
  30 GACC Pine Terrace Apartments                               30
  31 GACC Orchard Park Apartments                               31
  32 GACC Rockridge Plaza                               32
  33 CREFI Giant Hershey PA                               33
  34 CREFI 2211 West Camelback Road                               34
  35 GACC Pell City Portfolio 65.0% 94.89 61.70 68.6% 95.91 65.80       69.6% 96.22 66.94 69.6% 96.22 66.94 35
  35.01 GACC Holiday Inn-Pell City 57.7% 96.45 55.65 61.8% 96.81 59.87       62.8% 97.02 60.92 62.8% 97.02 60.92 35.01
  35.02 GACC Hampton Inn-Pell City 73.9% 93.41 69.03 76.8% 95.04 72.99       77.8% 95.44 74.24 77.8% 95.44 74.24 35.02
  36 GACC 364 Bush                               36
  37 GACC 1731 15th Street                               37
  38 GACC Sunridge Apartments                               38
  39 GACC Alamo Drafthouse Cinema - Lubbock                               39
  40 CREFI Piney Green Food Lion                               40

 

A-1-65

 

 

Footnotes to Annex A-1

 

(1)“JPMCB” denotes JPMorgan Chase Bank, National Association, as Mortgage Loan Seller; “GACC” denotes German American Capital Corporation, as Mortgage Loan Seller; and “CREFI” denotes Citi Real Estate Funding Inc. or one of its affiliates, as Mortgage Loan Seller.

 

With respect to Loan No. 1, 3 Columbus Circle, JPMCB originated the whole loan, and sold a portion the whole loan to Deutsche Bank AG, acting through its New York branch (“DBNY”). DBNY subsequently sold its interest in the whole loan to its affiliate, GACC. JPMCB is also selling Note A-1-3, with a principal balance of $75.0 million, to GACC prior to the Closing Date. GACC is contributing Note A-1-3 and Note A-2-4, with an aggregate outstanding principal balance as of the Cut-off Date of $100.0 million, to Benchmark 2019-B11.

 

With respect to Loan No. 2, ILPT Hawaii Portfolio, the whole loan was co-originated by Morgan Stanley Bank, N.A., UBS AG, by and through its branch office at 1285 Avenue of the Americas, New York, New York, CREFI and JPMCB.

 

With respect to Loan No. 3, 59 Maiden Lane, CREFI originated the whole loan and sold a portion of its interest in the whole loan to Deutsche Bank AG, acting through its New York branch (“DBNY”). DBNY subsequently sold its interest in the whole loan to its affiliate, GACC. CREFI sold Note A-2, with a principal balance of $75.0 million, to GACC prior to the Closing Date. GACC is contributing the Note A-2 to Benchmark 2019-B11.

 

With respect to Loan No. 4, 101 California, the whole loan was co-originated by Goldman Sachs Mortgage Company and JPMCB. JPMCB sold Notes A-6 and A-7, with an aggregate outstanding Cut-off Date principal balance of $50.0 million, to GACC on May 13, 2019. GACC is contributing both Note A-6 and Note A-7 to Benchmark 2019-B11.

 

With respect to Loan No. 5, SWVP Portfolio, the whole loan was co-originated by Société Générale Financial Corporation and JPMCB.

 

With respect to Loan No. 9, Moffett Towers II – Building V, the whole loan was co-originated by DBNY and Goldman Sachs Bank USA (“GSBI”). DBNY will contribute one promissory note with a Current Balance ($) of $42,500,000.

 

With respect to Loan No. 10, Newport Corporate Center, the whole loan was co-originated by DBNY and Wells Fargo Bank, National Association (“WFB”). DBNY will contribute two promissory notes with an aggregate outstanding principal balance as of the Cut-Off Date ($) of $40,200,000.

 

With respect to Loan No. 13, Central Tower Office, the whole loan was co-originated by DBNY and Morgan Stanley Bank, N.A. (“MSBNA”). DBNY will contribute one promissory note with a Current Balance ($) of $34,300,000.

 

(2)With respect to Loan No. 2, ILPT Hawaii Portfolio, the portfolio includes mixed use buildings containing industrial and commercial units.

 

(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. 2, ILPT Hawaii Portfolio, the Mortgaged Properties include 177 leased fee properties for which the related borrowers own the underlying land but not the improvements, which are owned by the applicable ground lessees.

 

With respect to Loan No. 9, Moffett Towers II - Building V, the Mortgaged Property is part of the Moffett Towers II Campus. The campus shares 59,648 square feet of common area amenities, of which 11,930 square feet were allocated to the Moffett Towers II - Building V property. The 11,930 square feet are not included in the Units square footage.

 

With respect to Loan No. 29, One Parkway North, the Property is subject to a 99-year ground lease with KCP One Parkway, LLC through December 2116. Ground lease rent is $1,874,862 through December 2019 and increases 2% annually thereafter. Tenant may exercise a Purchase Option in Year 30 to purchase the Landlord’s interest in the Premises for $34,650,000.

 

(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

 

A-1-66

 

 

see “Description of the Mortgage Pool—Certain Calculations and Definitions” in the prospectus for additional information.

 

With respect to Loan No. 5, SWVP Portfolio, the approximately 21.2% and 20.9% of the UW Revenues ($) at the InterContinental and DoubleTree RTP mortgaged properties, respectively, is attributable to the food and beverage outlets at the mortgaged properties.

 

With respect to Loan No. 9, Moffett Towers II - Building V, the sole tenant, Facebook, has taken possession of its space and is currently constructing its interior improvements. Facebook is currently in a free rent period through and including August 2019. Facebook is anticipated to take occupancy in August 2019 and begin paying rent in September 2019. We cannot assure you that this tenant will take occupancy or begin paying rent as anticipated or at all. All contractual TI/LC obligations and free rent were reserved at the origination of the Moffett Towers II - Building V Whole Loan.

 

With respect to Loan No. 13, Central Tower Office, Blue Bottle Coffee’s lease will begin on July 1, 2019. The tenant has been counted as being in place for the property’s occupancy.

 

With respect to Loan No. 15, Greenleaf at Howell, Five Star Climbzone USA LLC (“Climbzone”), Starbucks, Protein House and NJ Dentistry for Children are not yet in occupancy at the mortgaged property. The Climbzone and Starbucks spaces are expected to be completed in May 2019 and September 2019, respectively. At origination, approximately $1.8 million was reserved to cover outstanding tenant improvements, landlord work, bridge rent and free rent associated with Climbzone, Starbucks, Protein House, Xscape Cinemas and NJ Dentistry for Children. An additional $632,500 was reserved for build-out of Starbucks’ space. The loan sponsors delivered a completion guaranty for the construction of the Starbucks improvements.

 

With respect to Loan No. 17, Hilton Melbourne, approximately 22.6% of UW Revenues ($) is attributable to the food and beverage outlet at the mortgaged property.

 

With respect to Loan No. 20, 57 East 11th Street, the sole tenant, WeWork, is expected to complete its build out, take occupancy and commence paying rent in October 2019. On the origination date of the 57 East 11th Street Whole Loan, the borrower sponsors reserved $6,137,500 for outstanding tenant improvements, $2,319,700 for free rent and $600,108 for outstanding leasing commissions related to WeWork.

 

With respect to Loan No. 28, IRG Moraine Industrial, the Largest Tenant, Fuyao Glass America, Inc. is expected to take occupancy and begin paying rent on its expansion space by the end of May 2019. At origination, approximately one month of rent for the expansion space was reserved in addition to the $380,000 tenant improvement reserve to be used for the second floor expansion.

 

With respect to Loan No. 30, Pine Terrace Apartments, the Occupancy % is not inclusive of seven down units.

 

(5)With respect to Loan No. 5, SWVP Portfolio, the Appraised Value ($) reflects the “As Portfolio” appraised value of $335,600,000 as of October 16, 2018, which assumes the bulk sale value of the mortgaged properties in one transaction to one purchaser and the escrowing of funds required for the capital deduction from the appraisal. The sum of the “As-Is” appraised values for the mortgaged properties on an individual basis as of October 16, 2018 is $316,600,000, which results in a Current LTV % and Maturity LTV % of 63.2%.

 

With respect to Loan No. 6, Arbor Hotel Portfolio, the Current LTV % and Maturity LTV (%) are calculated based upon the “As-Stabilized” appraised value of $164,700,000. This represents the aggregate “When Complete” appraised value of the Arbor Hotel Portfolio Mortgaged Properties as of April 1, 2020 which assumes completion of the borrower sponsors’ planned PIP at each respective property. On the origination date of the Arbor Hotel Portfolio Whole Loan, the borrower sponsors posted a letter of credit equal to $18,086,700 (110% of the estimated costs associated with such PIP). The Current LTV % and Maturity LTV %, calculated based on the aggregate “As-Is” appraised value of $141,100,000, are both 70.9%.

 

With respect to Loan No. 8, Weston I & II, the Appraised Value ($) represents the “Hypothetical As Is-As If Funded” of $76,275,000 for the mortgaged property, effective November 5, 2018, which assumes all commissions, tenant inducements and tenant improvements allowances are funded. At origination of the mortgage loan, the borrower deposited $873,389 for all remaining free rent and approximately $1,187,486 for outstanding tenant improvements. The “As-Is” appraised value as of November 5, 2018 is $73,800,000, which results in a Current LTV % and Maturity LTV % of 65.5%.

 

A-1-67

 

 

With respect to Loan No. 9, Moffett Towers II - Building V, the Appraised Value ($) represents the “Prospective Stabilized Value” of $400,000,000 for the property, effective September 1, 2019, which assumes the completion of the tenant improvement construction. At origination of the mortgage loan, the borrower deposited $29,997,618 into the TI/LC reserve. The “As-Is” appraised value is $365,000,000 as of February 1, 2019 equating to a Current LTV % and Maturity LTV % of 46.6% and 46.6%, respectively, based on the Moffett Towers II - Building V Whole Loan balance of $170.0 million, and a Current LTV (%) and Maturity LTV % of 80.8% and 80.8%, respectively, based on the Moffett Towers II - Building V Total Debt Balance of $295.0 million.

 

With respect to Loan No. 15, Greenleaf at Howell, the Appraised Value ($) represents the “Hypothetical Market Value As If Stabilized” of $66,900,00 for the mortgaged property, effective February 8, 2019, which assumes build-out costs, tenant improvements, leasing commissions and rent abatements for Climbzone and Starbucks are funded. At origination of the mortgage loan, the borrower deposited approximately $1.8 million to cover these costs for these and other tenants. An additional $632,500 was reserved for the build-out of Starbucks’ space. The “As-Is” appraised value as of February 8, 2019, is $63,600,000, which results in a Current LTV % and Maturity LTV % of 73.1% and 63.4%, respectively.

 

With respect to Loan No. 16, Arctic Glacier Portfolio, the Appraised Value ($) represents the “As-Portfolio” value of $38,000,000 for the mortgaged property, effective February 1, 2019, which is a portfolio premium of approximately 5.1% over the “As-Is” value of $36,145,000 equating to a Current LTV % and Maturity LTV % of 68.2% and 68.2%, respectively.

 

With respect to Loan No. 17, Hilton Melbourne, the Appraised Value ($) reflects the “As If Assuming $2,000,000 PIP is Escrowed” Appraised Value ($) of $37,800,000 as of April 12, 2019, which assumes a total capital expenditure of $2,018,964 would be deposited and that the capital improvements will be completed in a competent and timely manner. At closing, the borrower reserved $2,018,964 for upfront capital expenditures. The “As-Is” appraised value as of April 12, 2019 is $35,800,000, which results in a Current LTV % and Maturity LTV % of 68.4%.

  

With respect to Loan No. 20, 57 East 11th Street, the Current LTV % and Maturity LTV % are calculated based on the “As-Stabilized” appraised value of $92,000,000 as of February 1, 2020 which assumes the completion of the sole tenant’s buildout at the 57 East 11th Street Mortgaged Property. On the origination date of the 57 East 11th Street Whole Loan, the borrower sponsors reserved $6,137,500 for outstanding tenant improvements, $2,319,700 for free rent and $600,108 for outstanding leasing commissions related to the sole tenant, WeWork. The Current LTV % and Maturity LTV %, calculated based on the “As-Is” appraised value of $76,000,000 as of January 29, 2019, are both 72.4%.

 

With respect to Loan No. 23, Hawk View Industrial Park, the Appraised Value ($) represents the “As-Portfolio” value of $28,850,000 for the mortgaged property, effective March 7, 2019, which is a portfolio discount of approximately 1.0% over the “As-Is” value of $29,145,000, which equates to a Current LTV % and Maturity LTV % of 59.4% and 48.7%, respectively.

 

With respect to Loan No. 36, 364 Bush, the Appraised Value ($) represents the “Prospective Stabilized Value” of $13,400,000 for the property, effective November 1, 2018, which assumes the stabilized operation of the property as of November 1, 2018. The “As-Is” appraised value is $11,800,000 as of September 13, 2018 equating to a Current LTV % and Maturity LTV % of 66.5% and 66.5%, respectively.

 

(6)For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Current Balance ($), and Maturity/ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.

 

With respect to Loan No. 8, Weston I & II, the loan sponsor purchased the mortgaged property for $72,500,000 in December 2018. At the time of acquisition, JPMCB provided a $43,800,000 mortgage loan and a $9,125,000 mezzanine loan intended as a short term bridge to equity. On March 29, 2019, the borrowers paid down a portion of the mezzanine loan and amended and restated the mortgage loan, increasing the mortgage loan to $48,350,000 by reallocating the remaining mezzanine loan balance to the mortgage loan.

 

(7)With respect to Loan Nos. 1, 2, 3, 4, 5, 6, 7, 9, 10, 11, 12, 13, 15, 20 and 21, 3 Columbus Circle, ILPT Hawaii Portfolio, 59 Maiden Lane, 101 California, SWVP Portfolio, Arbor Hotel Portfolio, Green Hills Corporate Center, Moffett Towers II - Building V, Newport Corporate Center, Western Digital R&D Campus, Lakeside Apartments, Central Tower Office, Greenleaf at Howell, 57 East 11th Street, and Heartland Dental Medical Office 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” in the prospectus for additional information.

 

A-1-68

 

 

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

 

With respect to Loan No. 1, 3 Columbus Circle, two of the borrowers, 3 Columbus Circle LLC – Series A and 3 Columbus Circle LLC – Series B, each a “series” of the third borrower, 3 Columbus Circle LLC, formed under the Delaware General Corporation Law, own a portion of the related mortgaged property as tenants-in-common.

 

With respect to Loan Nos. 15, 28 and 37, Greenleaf at Howell, IRG Moraine Industrial and 1731 15th Street, the borrowers own the mortgaged property as tenants-in-common.

 

(9)For each mortgage loan, 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 %”).

 

With respect to Loan Nos. 9 and 10, Moffett Towers II - Building V and Newport Corporate Center, the interest rates are truncated in the annex and shown to full precision are 4.025882353% and 3.54323171%, respectively.

 

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

 

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

 

(12)With respect to Loan No. 8, Weston I & II, the Note Date represents the original mortgage loan origination date before the original balance and the interest rate of the mortgage loan were modified to, respectively, the Original Balance ($) and the Interest Rate %, among other modified terms, pursuant to that certain Amended and Restated Loan Agreement dated March 29, 2019.

 

(13)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. 10, Newport Corporate Center, the loan documents provide the borrower with a five day grace period, which runs from notice, for a monthly debt service payment that is not timely made (other than the maturity date) once.

 

With respect to Loan No. 15, Greenleaf at Howell, the loan documents provide the borrower with a five day grace period from the Payment Due Date with respect to the late payment charge for monthly debt service payments, and such grace period is limited to one time during any 12-month period.

 

With respect to Loan No. 19, Infinity Park Apartments, the loan documents provide the borrower with a five day grace period with regard to the application of the late payment charge, which runs from notice, for a monthly debt service payment that is not timely made (other than the maturity date) once per any 366 day period.

 

With respect to Loan No. 23, Hawk View Industrial Park, the loan documents provide the borrower with a five day grace period with regard to application of the late payment charge, which runs from notice, for a monthly debt service payment that is not timely made (other than the maturity date) twice per any 366 day period.

 

(14)With respect to Loan No. 9, Moffett Towers II – Building V, the whole loan is an ARD loan with an Anticipated Repayment Date of April 6, 2029 and a final maturity date of June 6, 2034. From and after the Anticipated Repayment Date, the whole loan accrues interest at a fixed rate equal to the greater of the sum of (a) 4.025882353% plus the positive difference between the Moffett Towers II - Building V Adjusted Blended Interest Rate and (2) 4.82%. The “Moffett Towers II - Building V Adjusted Blended Interest Rate” means a rate per annum equal to the greater of (i) 6.32% and (ii) the rate for U.S. dollar swaps with a ten-year maturity, as of two business days prior to the ARD, plus 1.50%. The Moffett Towers II - Building V Senior Subordinate Loans have a per annum interest rate equal to (i) prior to the ARD, 5.66%, and (ii) following the ARD, the sum of (a) 5.66% plus (b) the positive difference between the Moffett Towers II - Building V Adjusted Blended Interest Rate and 4.82%. The Moffett Towers II - Building V Junior Subordinate Loans have a per annum interest rate equal to (i) prior to the ARD, 6.41%, and (ii) following the ARD, the sum of (a) 6.41% plus (b) the positive difference between the Moffett Towers - II Building V Adjusted Blended Interest Rate and 4.82%.

 

With respect to Loan No. 10, Newport Corporate Center, the whole loan is an ARD loan with an Anticipated Repayment Date of May 6, 2029 and a final maturity date of October 6, 2030. From and after the Anticipated Repayment Date, the whole loan accrues interest at a fixed rate equal to the greater of the sum of the greater of (i) the initial interest rate for each applicable note or (ii) the sum of the Lender’s determination of the 10 year yield and (A) with respect to each A note, 1.04323171%; (B) with respect to each B note, 2.12500%; (C) with respect to each C Note, 2.45000%; (D) with respect to each D note, 4.00000%; plus 250 basis points.

 

A-1-69

 

 

(15)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 sweep period triggered by certain events or circumstances or to meet certain financial metrics contained in the related loan documents.

 

With respect to Loan No. 1, 3 Columbus Circle, the lockout period will be at least 27 payment dates beginning with and including the first payment date of April 11, 2019. Defeasance of the 3 Columbus Circle whole loan in full is permitted after the date that is the earlier to occur of (i) April 11, 2022 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 27 payments is based on the expected Benchmark 2019-B11 securitization closing date in June 2019. The actual lockout period may be longer.

 

With respect to Loan No. 2, ILPT Hawaii Portfolio, the lockout period will be at least 28 payment dates beginning with and including the first payment date of March 7, 2019. The borrowers are permitted to defease the ILPT Hawaii Portfolio whole loan in full after the date that is the earlier to occur of (i) January 29, 2022 or (ii) the date that is 24 months from the closing date of the securitization that includes the last pari passu note to be securitized (the “ILPT Hawaii Portfolio Lockout Expiration Date”). The borrowers are also permitted to prepay the ILPT Hawaii Portfolio whole loan after the ILPT Hawaii Portfolio Lockout Expiration Date with a payment of a yield maintenance premium. The assumed lockout period of 28 payments is based on the expected Benchmark 2019-B11 securitization closing date in June 2019. The actual lockout period may be longer.

 

With respect to Loan No. 3, 59 Maiden Lane, the lockout period will be at least 25 payment dates beginning with and including the first payment date of June 6, 2019. Defeasance of the full $200.0 million 59 Maiden Lane whole loan is permitted after the date that is earlier to occur of (i) April 11, 2022 and (ii) two years after the date of the securitization of the last portion of the 59 Maiden Lane whole loan. The assumed lockout period of 25 payments is based on the expected Benchmark 2019-B11 securitization closing date in June 2019. The actual lockout period may be longer.

 

With respect to Loan No. 4, 101 California, the borrower is permitted to prepay the 101 California whole loan in full with the payment of a yield maintenance premium prior to the related open period and after the earlier to occur of (i) February 25, 2022 or (ii) the second anniversary of the date on which the entire 101 California whole loan intended for securitization (excluding any risk retention requirements) has been securitized.

 

With respect to Loan No. 5, SWVP Portfolio, the lockout period will be at least 25 payment dates beginning with and including the first payment date of June 1, 2019. Defeasance of the SWVP Portfolio whole loan in full is permitted after the date that is the earlier to occur of (i) May 1, 2022 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected Benchmark 2019-B11 securitization closing date in June 2019. The actual lockout period may be longer.

 

With respect to Loan No. 7, Green Hills Corporate Center, the lockout period will be at least 25 payment dates beginning with and including the first payment date of June 6, 2019. Defeasance of the full $61.5 million Green Hills Corporate Center whole loan is permitted after the date that is earlier to occur of (i) April 30, 2022 and (ii) two years after the date of the securitization of the last portion of the Green Hills Corporate Center whole loan. The assumed lockout period of 25 payments is based on the expected Benchmark 2019-B11 securitization closing date in June 2019. The actual lockout period may be longer.

 

With respect to Loan No. 9, Moffett Towers II – Building V, the borrower is permitted to prepay the Moffett Towers II - Building V Whole Loan on or after the payment date in May 2021 with a payment of a yield maintenance premium. The defeasance lockout period will be at least 26 payment dates beginning with and including the first payment date of May 6, 2019. Defeasance of the full Moffett Towers II – Building V whole loan is permitted after the date that is the earlier to occur of (i) March 8, 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 defeasance lockout period of 26 payments is based on the expected Benchmark 2019-B11 securitization closing date in June 2019. The actual defeasance lockout period may be longer.

 

With respect to Loan No. 10, Newport Corporate Center, the lockout period will be at least 25 payment dates beginning with and including the first payment date of June 6, 2019. Defeasance of the full $164.0 million Newport Corporate

 

A-1-70

 

 

Center whole loan is permitted after the date that is the earlier to occur of (i) April 10, 2022 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected Benchmark 2019-B11 securitization closing date in June 2019. The actual lockout period may be longer.

 

With respect to Loan No. 11, Western Digital R&D Campus, the lockout period will be at least 25 payment dates beginning with and including the first payment date of June 6, 2019. Defeasance of the full $75.895 million Western Digital R&D Campus whole loan is permitted after the date that is earlier to occur of (i) three years from the Note Date and (ii) two years after the date of the securitization of the last portion of the Western Digital R&D Campus whole loan (the “Western Digital R&D Campus Release Date”). The borrower is also permitted to prepay the Western Digital R&D Campus Whole Loan after the Western Digital R&D Campus Release Date with a payment of a yield maintenance premium. The assumed lockout period of 25 payments is based on the expected Benchmark 2019-B11 securitization closing date in June 2019. The actual lockout period may be longer.

 

With respect to Loan No. 13, Central Tower Office, the lockout period will be at least 25 payment dates beginning with and including the first payment date of June 6, 2019. Defeasance of the full $98.0 million Central Tower Office whole loan is permitted after the date that is the earlier to occur of (i) April 26, 2022 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected Benchmark 2019-B11 securitization closing date in June 2019. The actual lockout period may be longer.

 

With respect to Loan No. 20, 57 East 11th Street, the lockout period will be at least 25 payment dates beginning with and including the first payment date of June 6, 2019. Defeasance of the full $55.0 million 57 East 11th Street whole loan is permitted after the date that is earlier to occur of (i) April 18, 2022 and (ii) two years after the date of the securitization of the last portion of the 57 East 11th Street whole loan. The assumed lockout period of 25 payments is based on the expected Benchmark 2019-B11 securitization closing date in June 2019. The actual lockout period may be longer.

 

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

 

With respect to Loan Nos. 9, 16, 22, 23, 26, 28, 29 and 39 Moffett Towers II - Building V, Arctic Glacier Portfolio, Stonebrook Apartments Phase II, Hawk View Industrial Park, Clinton West, IRG Moraine Industrial, One Parkway North, Alamo Drafthouse Cinema - Lubbock in each case, the related property is newly or recently acquired, renovated or built and some historical financials may not be available.

 

With respect to Loan No. 11, Western Digital R&D Campus, the borrower was not provided with any historical information prior to the purchase date of the mortgaged property.

 

With respect to Loan No. 15, Greenleaf at Howell, the construction of the related mortgaged property was completed in 2017, and some historical financials may not be available.

 

With respect to Loan No. 19, Infinity Park Apartments, the Second Most Recent NOI ($) and the Second Most Recent NCF ($) are based upon September 2018 TTM financials.

 

With respect to Loan No. 20, 57 East 11th Street, the mortgaged property was recently renovated in 2018, therefore limited historical information is available.

 

With respect to Loan No. 27, Residence Inn - Lynchburg, the mortgaged property was constructed in 2018, therefore historical financial information is not available.

 

With respect to Loan No. 27, Residence Inn – Lynchburg, March 31, 2019 financial information is based on the trailing 11 months annualized.

 

With respect to Loan No. 34, 2211 West Camelback Road, the mortgaged property was constructed in 2017, therefore limited historical information is available.

 

With respect to Loan No. 36, 364 Bush, the Most Recent NOI ($) and Most Recent NCF ($) are based upon the one month ending March 31, 2019 annualized.

 

A-1-71

 

 

With respect to Loan No. 37, 1731 15th Street, the Most Recent NOI ($) and Most Recent NCF ($) are based upon the three months ending March 31, 2019 annualized.

 

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

 

With respect to Loan No. 1, 3 Columbus Circle, the UW NOI ($) is more than 10% higher than the 2018 NOI ($) primarily because of recent leasing and contractual rent steps at the Mortgaged Property.

 

With respect to Loan No. 2, ILPT Hawaii Portfolio, the UW NOI ($) is more than 10% higher than the Most Recent NOI ($) primarily because of recent leasing and contractual rent steps at the Mortgaged Property.

 

With respect to Loan No. 4, 101 California, the UW NOI ($) is more than 10% higher than the 2018 NOI ($) primarily because of recent leasing and contractual rent steps at the Mortgaged Property.

 

With respect to Loan No. 10, Newport Corporate Center, the UW NOI ($) is over 10% higher than 2018 NOI ($) primarily because of the inclusion of straight line average of contractual steps of $6,227,773 for investment grade tenants.

 

With respect to Loan No. 13, Central Tower Office, the UW NOI ($) is over 10% higher than 2018 NOI ($) primarily recent leasing and contractual rent steps at the Mortgaged Property.

 

With respect to Loan No. 15, Greenleaf at Howell, the UW NOI ($) is more than 10% higher than the Most Recent NOI ($) primarily because of new leases signed with Five Star Climbzone USA LLC and Starbucks, totaling 26,370 square feet and 10.2% of underwritten base rent.

 

With respect to Loan No. 18, Park Central Plaza I & II, the UW NOI ($) is more than 10% higher than the 2018 NOI ($) primarily because of recent leasing and contractual rent steps at the Mortgaged Property.

 

With respect to Loan No. 22, Stonebrook Apartments Phase II, the UW NOI ($) is over 10% higher than Most Recent NOI ($) primarily due to recent leasing as the property was completed in December 2018.

 

With respect to Loan No. 26, Clinton West, the UW NOI ($) is over 10% higher than Most Recent NOI ($) due to the property reaching stabilization in September 2018.

 

With respect to Loan No. 28, IRG Moraine Industrial, the UW NOI ($) is over 10% higher than Most Recent NOI ($) primarily due to a recent lease with Fuyao Glass America, Inc. that began in January 2019 and consists of 23.5% of annual rent and 24.3% of net rentable area.

 

With respect to Loan No. 30, Pine Terrace Apartments, the UW NOI ($) is over 10% higher than Most Recent NOI ($) as a result of increased occupancy since the most recent cash flow.

 

With respect to Loan No. 31, Orchard Park Apartments, the UW NOI ($) is over 10% higher than Most Recent NOI ($) is as a result of increased occupancy since the most recent cash flow.

 

With respect to Loan No. 32, Rockridge Plaza, the UW NOI ($) is over 10% higher than 2018 NOI ($) primarily due to recent leasing and tenant by tenant reimbursements.

 

With respect to Loan No. 34, 2211 West Camelback Road, the UW NOI ($) is over 10% higher than 2018 NOI ($) primarily attributable to two new leases signed at the end of 2018 accounting for $71,632 of underwritten base rent.

 

With respect to Loan No. 37, 1731 15th Street, the UW NOI ($) is over 10% higher than Most Recent NOI ($). The increase from Most Recent NOI ($) to UW NOI ($) is primarily attributable to the collateral transitioning from a master leased tenancy to market rent tenancy, which required a full lease up of the mortgaged property in late 2018, and with the mortgaged property reaching stabilization in March 2019.

 

With respect to Loan No. 38, Sunridge Apartments, the UW NOI ($) is over 10% higher than 2018 NOI ($) primarily due to year over year rent increases.

 

(18)With respect to all hotel properties, except for the mortgage loan(s) listed below, the UW NOI ($) is shown after taking a deduction for an FF&E reserve, and as such, the UW NOI ($) and UW NCF ($) for these properties are the same.

 

With respect to Loan No. 1, 3 Columbus Circle, the mortgaged property is subject to a property tax exemption pursuant to an Industrial & Commercial Incentive Program (“ICIP”), which is scheduled to end in 2022. Based on the appraisal

 

A-1-72

 

 

obtained at origination, the tax benefits began to phase out in fiscal year 2017/18, when the applicable exemption was 80% of the full exemption amount, resulting in the tax liability of $6,704,066 for an abatement of $479,428, and will expire in 2020/21, when the applicable exemption will be 20% of the full exemption amount, resulting in an estimated tax liability of $8,177,042 for an abatement of $138,749. The lender underwrote the real estate taxes based on the full real estate taxes without accounting for the exemption. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the prospectus for additional information.

 

With respect to Loan No. 20, 57 East 11th Street, the borrower filed a preliminary application for a 10-year Industrial and Commercial Abatement Program (the “ICAP Abatement”) and will file the final application once the sole tenant, WeWork, completes its build-out. WeWork will be credited for its share of the ICAP Abatement tax savings for each year of the abatement program. The abatement amount is calculated by taking the difference between (i) the gross real estate taxes for the projected fiscal year when the ICAP Abatement begins, and (ii) 115% of the gross real estate taxes for 2016/2017, and such result is the benefit base (“Benefit Base”). The tax abatement amount is equal to 100% of the Benefit Base for the first 5 years of the abatement period and is reduced to 80% of the Benefit Base in year six, 60% of the Benefit Base in year seven, 40% of the Benefit Base in year eight, and 20% of the Benefit Base in each of years nine and ten.

 

With respect to the Loan No. 24, Magnolia Hotel St. Louis, the related Mortgaged Property benefits from a 10-year property tax valuation abatement with the City of St. Louis. Under the tax valuation abatement program, the valuation of the Mortgaged Property for the purpose of calculating property taxes for the Mortgaged Property is fixed through December 31, 2024. In addition, the related borrower formed a separate political subdivision of the State of Missouri (the “Magnolia TDD”) which levies a 1% sales tax on parking lot revenue for parking spaces in an adjacent parking garage that the borrower licenses from a parking management company. Magnolia TDD issued a promissory note (the “TDD Note”) in the original principal amount of $680,000 to the borrower pursuant to which Magnolia TDD is to reimburse the borrower’s costs associated with licensing the parking lot spaces. The borrower formed a second separate political subdivision of the State of Missouri (the “Magnolia CID”) which levies a 1% sales tax on sales at the Mortgaged Property. The Magnolia CID issued a promissory note (the “CID Note”) in the original principal amount of $660,000 payable to the borrower in order to reimburse the borrower for redevelopment costs associated with the Mortgaged Property. Principal and interest under the TDD Note and the CID Note are payable from the respective sales tax proceeds. At origination of the Magnolia Hotel Portfolio Mortgage Loan, the borrower pledged its rights to receive the reimbursement payments under the TDD Note and the CID Note to the lender.

 

(19)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.

 

(20)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. 1, 3 Columbus Circle, a portion of the mortgaged property is subject to a condominium regime. The borrower owns 100% of the condominiums under the condominium regime, and, therefore, owns 100% control of the related condominium board. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” in the prospectus for additional information.

 

With respect to Loan No. 2, ILPT Hawaii Portfolio, the 2846-A Awaawaloa Street Mortgaged Property consists of condominium interests. The related borrower owns all of the units. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” in the prospectus for additional information.

 

With respect to Loan No. 5, SWVP Portfolio, a portion of the InterContinental mortgaged property consists of the borrower’s leasehold interest in a lease not structured as a financeable ground lease for 120 parking spaces on an adjacent property. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” in the prospectus for additional information.

 

With respect to Loan No. 6, Arbor Hotel Portfolio, each of the Hampton Inn Bloomington Mortgaged Property and Springhill Suites Bloomington Mortgaged Property includes two condominium units, of which the related borrower for each owns one of the condominium units at the Mortgaged Property, respectively. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” in the prospectus in the prospectus for additional information.

 

With respect to Loan No. 9, Moffett Towers II – Building V, there are two associations which run the common area and amenities parcel which are available to the owners and tenants at the mortgaged property (the members of which are the owners of the buildings), in a structure similar to how a condominium association functions. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” in the prospectus in the prospectus for additional information.

 

A-1-73

 

 

With respect to Loan No. 15, Greenleaf at Howell, a portion of the mortgaged property is subject to a condominium regime. The borrowers hold a majority vote of all owners of the condominium units and are entitled to unilaterally elect the entire condominium board without the consent of any other party. Please see “Description of the Mortgage Pool—Mortgage Pool Characteristics—Condominium and Other Shared Interests” in the prospectus in the prospectus for additional information.

 

With respect to Loan No. 24, Magnolia Hotel St. Louis, the Mortgaged Property is partially secured by the leasehold interest in a ballroom lease at a neighboring property. The Magnolia Hotel St. Louis borrower leases a 4,426 square foot ballroom, located on the second floor of the adjacent apartment tower (such apartment tower does not serve as collateral for the Magnolia Hotel St. Louis Loan). The ballroom has direct access from the Magnolia Hotel St. Louis Property’s second floor. The apartment tower occupants at the neighboring property have no access to the second floor of the apartment tower, unless for emergency. The ballroom lease began in 2013 with base rent of $84,000 for the first three years, continuing with rent escalations of 2.5% per year after 2016 and expires in May 2034.

 

(21)With respect to each hotel property, shows the expiration date of the related license agreement, franchise agreement, operating agreement or management agreement. See “Description of the Mortgage Pool—Property Types—Hotel Properties” in the prospectus for additional information related to mortgage loans secured by hotel properties.

 

With respect to the Loan No. 6, Arbor Hotel Portfolio, the Mortgaged Properties are currently operating under temporary franchise agreements. The borrower sponsors are required under the Arbor Hotel Portfolio Whole Loan documents to deliver replacement franchise agreements to the lender by May 17, 2019, each with an expected term of 15 years. The Franchise Agreement Expiration date is currently shown as 15 years from the origination date of the Arbor Hotel Portfolio Whole Loan for all Hilton flagged properties.

 

With respect to Loan No. 35, Pell City Portfolio, the related franchise agreement for the Mortgaged Property, Holiday Inn-Pell City expires on May 7, 2024 with no extension options nor termination options and the related franchise agreement for the Mortgaged Property, Hampton Inn-Pell City expires on May 31, 2029 with no extension options nor termination options.

 

(22)Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related loan documents.

 

With respect to Loan No. 6, Arbor Hotel Portfolio, the borrower opted to provide a PIP letter of credit for 110% of the estimated PIP costs ($18,086,700).

 

With respect to Loan No. 14, Birch Landing Apartments, on the origination date of the Birch Landing Apartments mortgage loan, the borrower deposited $6.0 million upfront into a litigation reserve. The borrower and property manager are each defendants in a pending tort lawsuit that was ongoing as of the date of origination arising out of an alleged criminal act at the mortgaged property. The plaintiffs are seeking damages for current and foreseeable medical expenses as well as punitive damages for alleged willful misconduct. Based on information received from counsel to the borrower’s insurer, the range of potential damages is estimated to be between $2.0 million and $6.0 million. See “Description of the Mortgage Pool—Litigation and Other Considerations” in the prospectus for additional information.

 

With respect to Loan No. 18, Park Central Plaza I & II, the borrower was required to deposit approximately $128,703 into a prepaid rent reserve at origination for lender to disburse into the lockbox account for certified prepaid rents on each payment date, provided that no event of default has occurred and is then continuing.

 

With respect to Loan No. 27, Residence Inn – Lynchburg, the borrower was required to reserve a $200,000 holdback economic reserve. The reserve may be disbursed at the borrower’s request upon satisfaction of the requirements, which include but are not limited to, (i) no event of default has occurred and is continuing and, (ii) the lender has received evidence that the debt yield equals or exceeds 10.9%. The Current LTV %, the UW NOI Debt Yield % and the UW NCF Debt Yield % are calculated net of a $200,000 holdback reserve. The Current LTV %, the UW NOI Debt Yield % and the UW NCF Debt Yield % calculated based on the fully funded aggregate Current Balance ($) of $13,984,269 are 66.6%, 11.8% and 10.8%, respectively.

 

(23)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. 2, ILPT Hawaii Portfolio, the borrowers are required to deposit any tenant termination fee if

 

A-1-74

 

 

such termination fee exceeds $500,000 into a lease termination reserve.

 

With respect to Loan No. 2, ILPT Hawaii Portfolio, upon the occurrence and during the continuance of a cash sweep period, the borrowers are required to deposit (a) with respect to a cash sweep period caused by the debt yield as of the last day of any calendar quarter being less than 7.25% but not less than 6.75% for two consecutive calendar quarters (a “Partial Debt Yield Event”), 50% of the excess cash flow and (b) with respect to any other cash sweep period (including one that exists for multiple reasons, including, without limitation, the occurrence of the debt yield as of the last day of any calendar quarter being less than 6.75% for two consecutive calendar quarters (the “Debt Yield Event”) or a Partial Debt Yield Event), 100% of the excess cash flow (the foregoing funds, collectively, the “Cash Trap Funds”). The borrowers may obtain a release of the Cash Trap Funds by delivering a letter of credit in accordance with the mortgage loan documents in an amount necessary to end or avoid a Debt Yield Event or Partial Debt Yield Event, as applicable.

 

With respect to Loan No. 3, 59 Maiden Lane, the Monthly TI/LC Reserve amount is initially $0. Commencing with the monthly payment date occurring in March 2020, the borrower is required to make monthly deposits of $1,000,000 into a TI/LC reserve account until the balance of the TI/LC reserve account reaches $18,000,000 provided, however, the Specified Tenant Renewal Reserve will no longer be required from and after the occurrence of either (A) the initial specified tenant extending the term of its lease for an additional term of not less than five years and all tenant improvement costs, leasing commissions, rent credits, and/or similar inducements in connection with the extension being paid or reserved with the lender or (B) the entire specified tenant space being re-tenanted pursuant to one or more replacement leases reasonably acceptable to lender.

 

With respect to Loan No. 5, SWVP Portfolio, during the continuance of any cash management period as set forth in the related mortgage loan documents, the borrower is required to deposit on each Payment Due Date into the Monthly Other Reserve ($) an amount equal to the amount of the taxes collected directly from patrons or guests or included as part of or paid with the sales price of any goods or services for the preceding period from and including the 21st day of any calendar month to and including the 20th day of the immediately succeeding calendar month (such period, a “Hotel Tax Reporting Period”) as set forth on the tax report for the hotel for such preceding Hotel Tax Reporting Period.

 

With respect to Loan No. 5, SWVP Portfolio, the borrowers are required to deposit an amount into the Monthly Capex Reserve ($) equal to the greater of (i) 1/12 of the amount required to be reserved for capital expenditures and FF&E under the applicable franchise agreement and (ii) 1/12 of 5.0% of the aggregate annual rents (excluding hotel taxes) based on the prior year.

 

With respect to Loan No. 6, Arbor Hotel Portfolio, the borrower is required to deposit into the Replacement Reserve account an amount equal to the greater of (x) the amount required under the franchise agreement and (y) 1/12 of (i) for the monthly payment date occurring in June 2019 through May 2020, 2.0% of the greater of (A) the gross income for the Arbor Hotel Portfolio properties during the preceding calendar year and (B) the approved annual budget for the current year, (ii) for the monthly payment dates occurring in June 2020 and for each monthly payment date occurring thereafter until and including the monthly payment date occurring in May 2021, 3.0% of the greater of (A) the gross income for the Arbor Hotel Portfolio properties during the preceding calendar year and (B) the approved annual budget for the then current year, and (iii) for the monthly payment date occurring in June 2021 and for each monthly payment date occurring thereafter, 4.0% of the greater of (A) the gross income for the Arbor Hotel Portfolio properties during the preceding calendar year and (B) the approved annual budget for the then current year.

 

With respect to Loan No. 7, Green Hills Corporate Center, at origination, the borrower deposited $1,109,161 into the HVAC Reserve. On a monthly basis while an HVAC Payment Trigger Period is continuing, the borrower is required to deposit all excess cash flow (if applicable, after payment of the deposit to the Penske Deferred Tenant Allowance reserve) into a reserve for the costs of the required HVAC work. On or before March 31, 2022, the borrower is required to deposit an amount equal to the amount needed to cause the balance in the HVAC account to equal $9,610,000 (as such amount may be adjusted based on the actual contract signed by the borrower to perform the HVAC work). In addition, at origination, the borrower deposited $802,500 into the Penske Deferred Tenant Allowance Reserve. On a monthly basis during (i) a Penske Deferred Tenant Allowance Payment Trigger Period while an HVAC Payment Trigger Period is continuing, the borrower is required to deposit an amount equal to $221,347, (ii) a Penske Deferred Tenant Allowance Payment Trigger Period when no HVAC Payment Trigger Period is continuing, the borrower is required to deposit all excess cash flow and (iii) on or before January 15, 2021, the borrower is required to deposit an amount equal to the amount needed to cause the balance in the Penske Deferred Tenant Allowance account to equal $5,229,440.

 

With respect to Loan No. 10, Newport Corporate Center, the Upfront TI/LC Reserve ($) can also be used for capital expenditures.

 

With respect to Loan No. 17, Hilton Melbourne, the borrower is required to make monthly deposits into the Monthly

 

A-1-75

 

 

Capex Reserve ($) of an amount equal to (a) for the period commencing on the origination of the mortgage loan through and including the 11th Payment Due Date, 2.0% of the gross income from the operation of the mortgaged property for the calendar month two months prior to such Payment Due Date, (b) for the period commencing on the 12th Due Date continuing through and including the 23rd Payment Due Date, 3.0% of the gross income from the operation of the mortgaged property for the calendar month two months prior to such Payment Due Date, or (c) thereafter, 4.0% of the gross income from the operation of the mortgaged property for the calendar month two months prior to such Payment Due Date.

 

With respect to Loan No. 18, Park Central Plaza I & II, the borrower is required to make monthly deposits into the Monthly TI/LC Reserve ($) of (a) $12,352 if the balance in the TI/LC Reserve ($) is less than $200,000, (b) $9,882 if the balance in the TI/LC Reserve ($) is equal to or greater than $200,000 and less than $500,000, and (c) $3,088 if the balance in the TI/LC Reserve ($) is equal to or greater than $500,000.

 

With respect to Loan No. 20, 57 East 11th Street, at origination, the borrower deposited $2,319,700 of free rent for the sole tenant, WeWork, into the Upfront Other Reserve account. If the borrower fails to deliver evidence to the lender on or before the payment date in November 2019 that WeWork rent commencement will occur on or before the monthly payment date in November 2019, the borrower is then required to deposit an amount equal to $2,783,640 for free rent into the Other Reserve account on the monthly payment date in November 2019 and on the monthly payment date every six months thereafter until the WeWork rent commencement occurs.

 

With respect to Loan No. 23, Hawk View Industrial Park, at the commencement of year five of the Loan term, the TI/LC Reserve Cap ($) will increase from two years of collections to three years of collections ($399,900), at the commencement of year seven, at such time as the DSCR equals or exceeds 1.86x, funds on deposit in the TI/LC Reserve shall not be required to exceed the Initial TI/LC Reserve Cap ($).

 

With respect to Loan No. 27, Residence Inn – Lynchburg, the borrower is required to deposit into the Replacement Reserve account an amount equal to the greater of (x) the amount required under the franchise agreement and (y) 1/12 of (i) for the monthly payment date occurring in June 2019 through May 2021, 2.0% of the greater of (A) the gross income for the Residence Inn - Lynchburg Mortgaged Property during the preceding calendar year and (B) the approved annual budget for the current year, (ii) for the monthly payment dates occurring in June 2021 and for each monthly payment date occurring thereafter until and including the monthly payment date occurring in May 2022, 3% of the greater of (A) the gross income for the Residence Inn - Lynchburg Mortgaged Property during the preceding calendar year and (B) the approved annual budget for the then current year, and (iii) for the monthly payment date occurring in June 2022 and for each monthly payment date occurring thereafter, 4.0% of the greater of (A) the gross income for the Residence Inn - Lynchburg Mortgaged Property during the preceding calendar year and (B) the approved annual budget for the then current year.

 

(24)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.

 

(25)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. 7, Green Hills Corporate Center, Penske currently subleases 58,867 square feet directly from Worley Parsons through March 2022 located in Phase I. Penske pays a blended rent of $13.74 per square foot to Worley Parsons via the sublease and has the option to terminate the sublease effective on December 31, 2020 with 90 days’ notice and a termination fee of $810,939. Pursuant to the 18th amendment to Penske’s lease, Penske has agreed to absorb the 150,668 square feet currently occupied by Worley Parsons upon the earlier of (i) Worley Parsons vacating their space via an early termination or (ii) Worley Parsons’ lease expiration of March 31, 2022.

 

With respect to Loan No. 13, Central Tower Office, the 2nd Largest Tenant, Maru Group, LLC subleases its space to Vision Critical Communications at $83.50 per square foot. Maru Group, LLC has one, five-year renewal option remaining under the terms of its lease. The 5th Largest Tenant Google Inc. subleases 5,334 square feet to Seven Cities PTE, Ltd. at $75.19 per square foot. The sublease is coterminous with the primary lease.

 

With respect to Loan No. 21, Heartland Dental Medical Office Portfolio, the Largest Tenant at the 200 Brevco Plaza Mortgaged Property (5,877 square feet), representing 31.2% of the allocated net rentable square feet, may terminate its lease beginning December 1, 2019 with 180 days’ notice and payment of a termination fee equal to unamortized tenant improvements, rent abatement and leasing commissions. The 3rd Largest Tenant at the 200 Brevco Plaza Mortgaged Property (3,089 square feet), representing 16.4% of the allocated net rentable square feet, may terminate its lease at

 

A-1-76

 

 

any time with notice and payment of a termination fee equal to half of its monthly base rental obligations for the remaining portion of the then current term. The Fourth Largest Tenant at the 200 Brevco Plaza Mortgaged Property (2,696 square feet), representing 14.3% of the allocated net rentable square feet, may terminate its lease at any time after December 1, 2019 with 180 days’ notice and payment of a termination fee equal to the cost of unamortized tenant improvements, rent abatement and leasing commissions. The 2nd Largest Tenant at the 4355 Suwanee Dam Road Mortgaged Property (1,000 square feet), representing 8.4% of the allocated net rentable square feet, may terminate its lease at any time with 90 days’ notice and payment of a termination fee equal to six months of base rent. The Fourth Largest Tenant at the 100 Piper Hill Drive Mortgaged Property (1,400 square feet), representing 14.1% of the allocated net rentable square feet, may terminate its lease after each of March 31, 2021 and March 31, 2023 with 90 days’ notice and payment of a termination fee equal to six months of base rent plus any unamortized tenant improvements and leasing commissions paid on initial term; provided that the total amount to be amortized will not exceed $46,160. The Fourth Largest Tenant at the 507 North Hershey Road Mortgaged Property (1,320 square feet), representing 17.2% of the allocated net rentable square feet, may terminate its lease at any time after February 28, 2021 with 30 days’ notice and payment of a termination fee equal to six months of base rent. The 2nd Largest Tenant at the 2751 Fountain Place Mortgaged Property (2,619 square feet), representing 39.7% of the allocated net rentable square feet, may terminate its lease, provided that such tenant is not it default, with 180 days’ notice and payment of a termination fee in the amount of $37,500. The Largest Tenant at the 692 Essington Road Mortgaged Property (2,500 square feet), representing 41.5% of the allocated net rentable square feet, may terminate its lease, provided that such tenant has not been in default on more than three occasions in a lease year and has satisfied all rent payments for five years, with nine months’ notice and payment of a termination fee equal to the unamortized portion of the remaining balance of its tenant improvement allowance. The 2nd Largest Tenant at the 2222 Highway 540A East Mortgaged Property (1,200 square feet), representing 26.1% of the allocated net rentable square feet, may terminate its lease at any time with 60 days’ notice and payment of a termination fee equal to two months of base rent plus any unamortized leasing commissions paid on the initial term of the lease; provided that the total amount to be amortized will not exceed $5,000. The 2nd Largest Tenant at the 2812 East Main Street Mortgaged Property (1,000 square feet), representing 20.5% of the allocated net rentable square feet, may terminate its lease at any time with 90 days’ notice and payment of a termination fee equal to three months of base rent plus any unamortized tenant improvements and leasing commissions paid on the initial term of the lease. The 2nd Largest Tenant at the 122 Stone Trace Drive Mortgaged Property (1,734 square feet), representing 28.8% of the allocated net rentable square feet, may terminate its lease at any time after March 31, 2021 with 30 days’ notice and payment of a termination fee equal to two months of base rent plus any unamortized tenant improvements and leasing commissions paid on the initial term.

 

(26)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.

 

(27)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, 3 Columbus Circle, the 5th Largest Tenant, Josephson, is an affiliate of the borrower and serves as the borrower’s headquarters.

 

With respect to Loan No. 4, 101 California, the Largest Tenant, Merrill Lynch, has a one-time right to terminate effective October 31, 2021 with a 12 months’ notice and the payment of unamortized costs. The 3rd Largest Tenant, Morgan Stanley, has a one-time right to terminate effective January 31, 2023 with a 12 months’ notice and the payment of unamortized costs.

 

With respect to Loan No. 15, Greenleaf at Howell, the 3rd Largest Tenant, LA Fitness, has the right to terminate its lease effective as of the last day of July 2027 with a 180 days’ notice. The 5th Largest Tenant, Sleepy’s, has a one-time right to cancel and terminate its lease effective as of November 30, 2023, with a 180 days’ notice and the payment of a termination fee in the amount equal to the tenant improvement allowance set forth in the lease.

 

With respect to Loan No. 18, Park Central Plaza I & II, the 4th Largest Tenant, Designer Group USA, currently occupies 14,482 square feet and has a lease with an expiration date of August 31, 2019. At origination, the borrower executed a lease with DNT Automotive Group, LLC, an affiliate of borrower, for the space currently leased by Designer Group USA with the requirement that DNT Automotive Group, LLC must take physical occupancy within three months of lease commencement, unless the DNT Automotive Group, LLC lease is terminated. The borrower is permitted to terminate the DNT Automotive Group, LLC lease if such lease is being simultaneously replaced with a Designer Group USA lease renewal satisfying all of the conditions in the loan documents. Designer Group USA is currently negotiating a renewal lease and has been underwritten for 12,514 square feet with a lease expiration of August 31, 2024.

 

A-1-77

 

 

With respect to Loan No. 21, Heartland Dental Medical Office Portfolio, Heartland Dental, LLC and its affiliates lease approximately 82.7% of the net rentable square footage (796,231 square feet) in the portfolio to operate medical offices and corporate offices. The borrower sponsor and non-recourse carve-out guarantor is Richard Eugene Workman, who founded Heartland Dental, LLC in 1997 and currently retains a 4.28% ownership interest in the company.

 

With respect to Loan No. 28, IRG Moraine Industrial, the 4th Largest Tenant, Star Cartage Co., Inc, has the one-time option to terminate on January 1, 2020. Tenant must give notice at least 180 days prior.

 

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

 

With respect to Loan No. 2, ILPT Hawaii Portfolio, the liability of the Carve-out Guarantor for breaches or violations of the full recourse carve-out provisions in the loan documents is capped at 15.0% of the outstanding principal balance of the ILPT Hawaii Portfolio whole loan.

 

With respect to Loan No. 4, 101 California, there is no separate Carve-out Guarantor, and the borrower is the sole party liable for breaches and violations of the nonrecourse carve-out provisions in the loan documents or the environmental indemnity.

 

(29)The classification of the lockbox and cash management types is described in the Prospectus. See “Description of the Mortgage Pool – Lockbox Accounts” in the prospectus for additional information.

 

With respect to Loan No. 31, Orchard Park, the Cash Management is reflected as In Place. As part of a post-closing requirement, the borrower is required to establish a clearing account and deposit account. The loan is full recourse to the borrower and guarantor until the clearing account and deposit account are opened, and the borrower delivers fully executed and completed copies of the cash management agreement to the lender. As of May 15, 2019, the borrower has submitted the appropriate documents to the cash management bank and is awaiting compliance approval.

 

(30)With respect to Loan No. 20, 57 East 11th Street, the related whole loan will initially be serviced by the master servicer and special servicer pursuant to the pooling and servicing agreement for the GSMS 2019-GC39 transaction. From and after the date on which the related lead servicing Companion Loan is securitized, it is anticipated that the related whole loan will be serviced under and by the master servicer and special servicer designated in the related pooling and servicing agreement entered into in connection with such securitization.

 

(31)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 additional information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.

 

With respect to Loan No. 10, Newport Corporate Center, there will be a preferred equity holder, which initially shall be Square Mile Bellevue Preferred LLC, a Delaware limited liability company (the “Preferred Equity Holder”), which will hold up to $96,000,000 in preferred equity in the borrower and have the rights of a preferred holder, including, a preferred return rate, mandatory redemption provisions (which can occur no earlier than maturity, (with Optional Redemption permitted only as outlined in the Pledges/Transfers section in the loan documents)), and rights of the Preferred Equity Holder, exercisable subsequent to the anticipated repayment date, to (i) cause a sale or refinancing of the property by the borrower, provided the Loan is repaid in full in connection therewith, (ii) consent to any major lease entered into in accordance with the loan documents by the borrower (subject to the lender’s right to consent to any such leases), (iii) cause the borrower to remove the existing property manager and appoint a replacement property manager in accordance with the loan documents, subject to the lender’s approval of such replacement property manager, and (iv) the right to cause the borrower to appoint a leasing agent for the property reasonably acceptable to the lender).

 

With respect to Loan No. 17, Hilton Melbourne, the loan documents permit the borrower to enter into one or more property assessed clean energy (PACE) loan(s) for an amount not to exceed $1,500,000, subject to the satisfaction of certain terms and conditions in the loan documents, which include, without limitation, a (i) determination by the lender that (a) the combined debt service coverage ratio (based on the trailing 12 month period) will not be less than 2.00x and (b) the combined debt yield (based on the trailing 12 month period) will not be less than 10.9%, and (ii) the combined loan-to-value ratio is not greater than 80.0%.

 

A-1-78