FWP 1 n2032-x2_anxa1.htm FREE WRITING PROSPECTUS

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

 

     
 

 

Free Writing Prospectus dated February [26], 2020

 

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

 

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

 

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

 

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

 

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

 

  
     

 

 

 

 

ANNEX A-1

 

Loan # Seller(1) Property Name Street Address City State Zip Code County Number of Properties Property Type(2) Property Subtype Year Built Year Renovated
1 GACC Murphy Crossing 1011 & 1033 McCarthy Boulevard and 915, 933, & 1001 Murphy Ranch Road Milpitas CA 95035 Santa Clara 1 Office Suburban 1994 2015
2 GACC/JPMCB Moffett Towers Buildings A, B & C Various Sunnyvale CA 94089 Santa Clara 3 Office Suburban 2008  
2.01 GACC/JPMCB Moffett Towers Building B 1020 Enterprise Way Sunnyvale CA 94089 Santa Clara 1 Office Suburban 2008  
2.02 GACC/JPMCB Moffett Towers Building C 1050 Enterprise Way Sunnyvale CA 94089 Santa Clara 1 Office Suburban 2008  
2.03 GACC/JPMCB Moffett Towers Building A 1000 Enterprise Way Sunnyvale CA 94089 Santa Clara 1 Office Suburban 2008  
3 JPMCB 1633 Broadway 1633 Broadway New York NY 10019 New York 1 Office CBD 1972 2013
4 CREFI 650 Madison Avenue 650 Madison Avenue New York NY 10022 New York 1 Mixed Use Office/Retail 1957, 1987 2015
5 GACC CBM Portfolio Various Various Various Various Various 52 Hotel Limited Service Various Various
5.01 GACC Courtyard Larkspur Landing Marin County 2500 Larkspur Landing Circle Larkspur CA 94939 Marin 1 Hotel Limited Service 1987 2013
5.02 GACC Courtyard San Mateo Foster City 550 Shell Boulevard Foster City CA 94404 San Mateo 1 Hotel Limited Service 1987 2016
5.03 GACC Courtyard San Jose Cupertino 10605 North Wolfe Road Cupertino CA 95014 Santa Clara 1 Hotel Limited Service 1988 2017
5.04 GACC Courtyard Boulder 4710 Pearl East Circle Boulder CO 80301 Boulder 1 Hotel Limited Service 1987 2013
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes 2633 Sepulveda Boulevard Torrance CA 90505 Los Angeles 1 Hotel Limited Service 1988 2013
5.06 GACC Courtyard Los Angeles Hacienda Heights 1905 South Azusa Avenue Hacienda Heights CA 91745 Los Angeles 1 Hotel Limited Service 1990 2013
5.07 GACC Courtyard Seattle South Center 400 Andover Park West Tukwila WA 98188 King 1 Hotel Limited Service 1989 2013
5.08 GACC Courtyard Nashville Airport 2508 Elm Hill Pike Nashville TN 37214 Davidson 1 Hotel Limited Service 1988 2013
5.09 GACC Courtyard Palm Springs 1300 East Tahquitz Canyon Way Palm Springs CA 92262 Riverside 1 Hotel Limited Service 1988 2013
5.10 GACC Courtyard Portland Beaverton 8500 Southwest Nimbus Avenue Beaverton OR 97008 Washington 1 Hotel Limited Service 1989 2014
5.11 GACC Courtyard Atlanta Perimeter Center 6250 Peachtree Dunwoody Road Atlanta GA 30328 Fulton 1 Hotel Limited Service 1987 2013
5.12 GACC Courtyard Detroit Livonia 17200 North Laurel Park Drive Livonia MI 48152 Wayne 1 Hotel Limited Service 1988 2014
5.13 GACC Courtyard St. Louis Creve Coeur 828 North New Ballas Road Creve Coeur MO 63146 Saint Louis 1 Hotel Limited Service 1987 2013
5.14 GACC Courtyard Lincroft Red Bank 245 Half Mile Road Red Bank NJ 07701 Monmouth 1 Hotel Limited Service 1988 2013
5.15 GACC Courtyard Rye 631 Midland Avenue Rye NY 10580 Westchester 1 Hotel Limited Service 1988 2016
5.16 GACC Courtyard Fresno 140 East Shaw Avenue Fresno CA 93710 Fresno 1 Hotel Limited Service 1990 2013
5.17 GACC Courtyard Tampa Westshore 3805 West Cypress Street Tampa FL 33607 Hillsborough 1 Hotel Limited Service 1989 2013
5.18 GACC Courtyard Boston Andover 10 Campanelli Drive Andover MA 01810 Essex 1 Hotel Limited Service 1989 2014
5.19 GACC Courtyard Detroit Metro Airport 30653 Flynn Drive Romulus MI 48174 Wayne 1 Hotel Limited Service 1987  
5.20 GACC Courtyard Denver Tech Center 6565 South Boston Street Greenwood Village CO 80111 Arapahoe 1 Hotel Limited Service 1987 2010
5.21 GACC Courtyard Charlottesville North 638 Hillsdale Drive Charlottesville VA 22901 Albemarle 1 Hotel Limited Service 1989 2014
5.22 GACC Courtyard St. Petersburg Clearwater 3131 Executive Drive Clearwater FL 33762 Pinellas 1 Hotel Limited Service 1988 2013
5.23 GACC Courtyard Fort Lauderdale Plantation 7780 Southwest 6th Street Fort Lauderdale FL 33324 Broward 1 Hotel Limited Service 1988  
5.24 GACC Courtyard West Palm Beach 600 Northpoint Parkway West Palm Beach FL 33407 Palm Beach 1 Hotel Limited Service 1986 2012
5.25 GACC Courtyard Chicago Lincolnshire 505 Milwaukee Avenue Lincolnshire IL 60069 Lake 1 Hotel Limited Service 1987  
5.26 GACC Courtyard Phoenix Mesa 1221 South Westwood Avenue Mesa AZ 85210 Maricopa 1 Hotel Limited Service 1985 2013
5.27 GACC Courtyard Chicago Waukegan Gurnee 3800 Northpoint Boulevard Waukegan IL 60085 Lake 1 Hotel Limited Service 1986  
5.28 GACC Courtyard Chicago Highland Park 1505 Lake Cook Road Highland Park IL 60035 Lake 1 Hotel Limited Service 1988  
5.29 GACC Courtyard Bakersfield 3601 Marriott Drive Bakersfield CA 93308 Kern 1 Hotel Limited Service 1988 2013
5.30 GACC Courtyard Norwalk 474 Main Avenue Norwalk CT 06851 Fairfield 1 Hotel Limited Service 1990 2013
5.31 GACC Courtyard Kansas City Overland Park Metcalf 11301 Metcalf Avenue Overland Park KS 66210 Johnson 1 Hotel Limited Service 1989 2014
5.32 GACC Courtyard Silver Spring North 12521 Prosperity Drive Silver Spring MD 20904 Montgomery 1 Hotel Limited Service 1988 2013
5.33 GACC Courtyard Raleigh Cary 102 Edinburgh Drive South Cary NC 27511 Wake 1 Hotel Limited Service 1988 2019
5.34 GACC Courtyard New Haven Wallingford 600 Northrop Road Wallingford CT 06492 New Haven 1 Hotel Limited Service 1990 2013
5.35 GACC Courtyard Chicago Oakbrook Terrace 6 Transam Plaza Drive Oakbrook Terrace IL 60181 DuPage 1 Hotel Limited Service 1986  
5.36 GACC Courtyard Indianapolis Castleton 8670 Allisonville Road Indianapolis IN 46250 Marion 1 Hotel Limited Service 1987  
5.37 GACC Courtyard Annapolis 2559 Riva Road Annapolis MD 21401 Anne Arundel 1 Hotel Limited Service 1989 2013
5.38 GACC Courtyard Greenville Haywood Mall 70 Orchard Park Drive Greenville SC 29615 Greenville 1 Hotel Limited Service 1988 2019
5.39 GACC Courtyard Minneapolis St Paul Airport 1352 Northland Drive Mendota Heights MN 55120 Dakota 1 Hotel Limited Service 1987 2014
5.40 GACC Courtyard San Antonio Downtown Market Square 600 Santa Rosa South Avenue San Antonio TX 78204 Bexar 1 Hotel Limited Service 1990 2013, 2014
5.41 GACC Courtyard Denver Stapleton 7415 East 41st Avenue Denver CO 80216 Denver 1 Hotel Limited Service 1987 2015
5.42 GACC Courtyard St. Louis Westport Plaza 11888 Westline Industrial Drive St Louis MO 63146 Saint Louis 1 Hotel Limited Service 1987 2014
5.43 GACC Courtyard Dallas Plano Parkway 4901 West Plano Parkway Plano TX 75093 Collin 1 Hotel Limited Service 1988 2013
5.44 GACC Courtyard Phoenix North Metrocenter 9631 North Black Canyon Highway Phoenix AZ 85021 Maricopa 1 Hotel Limited Service 1987 2015
5.45 GACC Courtyard Dallas Richardson at Spring Valley 1000 South Sherman Street Richardson TX 75081 Dallas 1 Hotel Limited Service 1988 2015
5.46 GACC Courtyard Birmingham Homewood 500 Shades Creek Parkway Birmingham AL 35209 Jefferson 1 Hotel Limited Service 1988 2013
5.47 GACC Courtyard Atlanta Airport South 2050 Sullivan Road Atlanta GA 30337 Clayton 1 Hotel Limited Service 1986 2013
5.48 GACC Courtyard Atlanta Gwinnett Mall 3550 Venture Parkway Northwest Duluth GA 30096 Gwinnett 1 Hotel Limited Service 1987 2015
5.49 GACC Courtyard Poughkeepsie 2641 South Road Poughkeepsie NY 12601 Dutchess 1 Hotel Limited Service 1988 2013
5.50 GACC Courtyard Memphis Airport 1780 Nonconnah Boulevard Memphis TN 38132 Shelby 1 Hotel Limited Service 1987 2014
5.51 GACC Courtyard Charlotte South Park 6023 Park South Drive Charlotte NC 28210 Mecklenburg 1 Hotel Limited Service 1988 2013
5.52 GACC Courtyard Philadelphia Devon 762 West Lancaster Avenue Wayne PA 19087 Chester 1 Hotel Limited Service 1989 2013
6 JPMCB 1501 Broadway 1501 Broadway New York NY 10036 New York 1 Mixed Use Office/Retail 1926 2018
7 JPMCB Apollo Education Group HQ Campus 4025, 4035, 4045, 4050, and 4055 South Riverpoint Parkway Phoenix AZ 85040 Maricopa 1 Office Suburban 2007, 2008 2019
8 JPMCB Bellagio Hotel and Casino 3600 South Las Vegas Boulevard Las Vegas NV 89109 Clark 1 Hotel Full Service 1997 2019
9 JPMCB 3500 Lacey 3500 Lacey Road Downers Grove IL 60515 DuPage 1 Office Suburban 1992 2014-2018
10 JPMCB Kings Plaza 5100 Kings Plaza Brooklyn NY 11234 Kings 1 Retail Super Regional Mall 1969 2018
11 CREFI The Westin Book Cadillac 1114 Washington Boulevard Detroit MI 48226 Wayne 1 Hotel Full Service 1924 2008
12 CREFI East Village Multifamily Pool 3 Various New York NY Various New York 2 Multifamily Mid-Rise Various Various
12.01 CREFI 329-335 East 9th Street 329-335 East 9th Street New York NY 10003 New York 1 Multifamily Mid-Rise 1900 1983
12.02 CREFI 516-518 East 13th Street 516-518 East 13th Street New York NY 10009 New York 1 Multifamily Mid-Rise 1910 2009
13 GACC Crenshaw Plaza 3210-3314 West Slauson Avenue and 5804-5870 Crenshaw Boulevard Los Angeles CA 90043 Los Angeles 1 Retail Anchored 1967-2004  
14 GACC Staples Headquarters 500 Staples Drive Framingham MA 01702 Middlesex 1 Office Suburban 1997  
15 JPMCB 3000 Post Oak 3000 Post Oak Boulevard Houston TX 77056 Harris 1 Office CBD 1979 2014
16 GACC 3205 Eastern Market 3201 and 3205 East Market Street and 3400 Eastern Boulevard York PA 17402 York 1 Multifamily Garden 1963, 1970  
17 CREFI Mitchellville Plaza 12100-12224 Central Avenue Mitchellville MD 20721 Prince George's 1 Retail Anchored 1991  
18 JPMCB Stonemont Net Lease Portfolio Various Various Various Various Various 66 Various Various Various Various
18.01 JPMCB Motorola Solutions 1299 & 1303 East Algonquin Road Schaumburg IL 60196 Cook 1 Office Suburban 1977, 1980 2016
18.02 JPMCB MetLife - Bridgewater, NJ 501 U.S. Highway 22 Bridgewater NJ 08807 Somerset 1 Office Suburban 1978 2011
18.03 JPMCB Baxalta 1200 Lakeside Drive Bannockburn IL 60015 Lake 1 Office Suburban 1999 2016
18.04 JPMCB Amerigroup Corporation 5800 Northampton Boulevard Norfolk VA 23502 Norfolk City 1 Office Suburban 1993 2014
18.05 JPMCB MetLife - Warwick, RI 700 Quaker Lane Warwick RI 02818 Kent 1 Office Suburban 1976 2016-2018
18.06 JPMCB DST Output - El Dorado Hills, CA 5220 Robert J. Mathews Parkway El Dorado Hills CA 95762 El Dorado 1 Industrial Flex 1988 1998, 2004, 2011
18.07 JPMCB Tate & Lyle 5450 Prairie Stone Parkway Hoffman Estates IL 60192 Cook 1 Office Suburban 2008 2012
18.08 JPMCB MetLife - Aurora, IL 177 South Commons Drive Aurora IL 60504 DuPage 1 Office Suburban 1976  
18.09 JPMCB Anthem Blue Cross and Blue Shield 1831 Chestnut Street Saint Louis MO 63103 Saint Louis City 1 Office CBD 1947 2013, 2019
18.10 JPMCB DST Output - South Windsor, CT 125 Ellington Road South Windsor CT 06074 Hartford 1 Industrial Flex 1999 2002, 2006
18.11 JPMCB DST Output - Kansas City, MO 2600 Southwest Boulevard Kansas City MO 64108 Jackson 1 Industrial Flex 1900, 2002 2007
18.12 JPMCB MetLife - Oriskany, NY 5950 Airport Road Oriskany NY 13424 Oneida 1 Office Suburban 1971, 1990 2014
18.13 JPMCB MetLife - Dayton, OH 9797 Springboro Pike Dayton OH 45342 Montgomery 1 Office Suburban 1976 2014, 2019
18.14 JPMCB Weatherford 19685 Interstate 37 South Elmendorf TX 78211 Bexar 1 Industrial Flex 2012, 2013, 2014  
18.15 JPMCB Anthem 2 & 39 Gannett Drive South Portland ME 04106 Cumberland 1 Office Suburban 1992  
18.16 JPMCB AAA Club Alliance 200 Commerce Drive Newark DE 19713 New Castle 1 Office Suburban 1998 2004
18.17 JPMCB MetLife - Convent Station, NJ 334 Madison Avenue Convent Station NJ 07960 Morris 1 Office Suburban 1976 2010
18.18 JPMCB Eby-Brown - West Mifflin, PA 920 Irwin Run Road West Mifflin PA 15122 Allegheny 1 Industrial Flex 1982, 1984, 1990, 1999, 2001, 2005, 2011  
18.19 JPMCB Eby-Brown - Ypsilanti, MI 2085 East Michigan Avenue Ypsilanti MI 48198 Washtenaw 1 Industrial Warehouse/Distribution 1962, 1980, 2008  
18.20 JPMCB Capital One 30 7th Avenue South Saint Cloud MN 56301 Stearns 1 Office Suburban 2007  
18.21 JPMCB Eby-Brown - Springfield, OH 1982 Commerce Circle Springfield OH 45504 Clark 1 Industrial Warehouse/Distribution 1982, 1983, 1996, 2008  
18.22 JPMCB Anthem Virginia 602 South Jefferson Street Roanoke VA 24011 Roanoke City 1 Office CBD 1980 2018
18.23 JPMCB SKF USA 41-45 Harmon Avenue Falconer NY 14733 Chautauqua 1 Industrial Flex 2011, 2012  
18.24 JPMCB United Wisconsin 15200 West Small Road New Berlin WI 53151 Waukesha 1 Office Suburban 2009  
18.25 JPMCB Mylan Technologies 20 Houghton Street Saint Albans VT 05478 Franklin 1 Office Suburban 1991 2014
18.26 JPMCB First Midwest Bank - Lockport, IL 800 South State Street Lockport IL 60441 Will 1 Retail Bank Branch 1974  
18.27 JPMCB First Midwest Bank - Plainfield, IL 24509 West Lockport Street Plainfield IL 60544 Will 1 Retail Bank Branch 2007  
18.28 JPMCB First Midwest Bank - Palos Heights, IL 12600 South Harlem Avenue Palos Heights IL 60463 Cook 1 Retail Bank Branch 1991  
18.29 JPMCB First Midwest Bank - Blue Island, IL 12015 Western Avenue Blue Island IL 60406 Cook 1 Retail Bank Branch 1971  
18.30 JPMCB First Midwest Bank - Highland , IN 10322 Indianapolis Boulevard Highland IN 46322 Lake 1 Retail Bank Branch 1997  
18.31 JPMCB First Midwest Bank - Morris, IL 220 West Main Street Morris IL 60450 Grundy 1 Retail Bank Branch 1979  
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL 2801 West Jefferson Street Joliet IL 60435 Will 1 Retail Bank Branch 1981  
18.33 JPMCB First Midwest Bank - Chicago Heights, IL 1030 Dixie Highway Chicago Heights IL 60411 Cook 1 Retail Bank Branch 1964  
18.34 JPMCB First Midwest Bank - Peotone, IL 200 West Corning Avenue Peotone IL 60468 Will 1 Retail Bank Branch 1962  
18.35 JPMCB First Midwest Bank - DeKalb, IL 130 West Lincoln Highway DeKalb IL 60115 DeKalb 1 Retail Bank Branch 2012  
18.36 JPMCB First Midwest Bank - Galesburg, IL 302 East Main Street Galesburg IL 61401 Knox 1 Retail Bank Branch 1996  
18.37 JPMCB First Midwest Bank - Schaumburg, IL 2601 West Schaumburg Road Schaumburg IL 60194 Cook 1 Retail Bank Branch 1994  
18.38 JPMCB First Midwest Bank - Country Club Hills, IL 4101 183rd Street Country Club Hills IL 60478 Cook 1 Retail Bank Branch 1978 2017
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL 1500 Allanson Road Mundelein IL 60060 Lake 1 Retail Bank Branch 2002  
18.40 JPMCB First Midwest Bank - Crest Hill, IL 16051 Weber Road Crest Hill IL 60403 Will 1 Retail Bank Branch 2006  
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL 1415 West Jefferson Street Joliet IL 60435 Will 1 Retail Bank Branch 1960  
18.42 JPMCB First Midwest Bank - Knoxville, IL 324 East Main Street Knoxville IL 61448 Knox 1 Retail Bank Branch 1978  
18.43 JPMCB First Midwest Bank - Lansing, IL 18120 Torrence Avenue Lansing IL 60438 Cook 1 Retail Bank Branch 1995  
18.44 JPMCB First Midwest Bank - Zion, IL 3303 Sheridan Road Zion IL 60099 Lake 1 Retail Bank Branch 1965  
18.45 JPMCB First Midwest Bank - Genoa, IL 601 Pearson Drive Genoa IL 60135 DeKalb 1 Retail Bank Branch 2004  
18.46 JPMCB First Midwest Bank - Sycamore, IL 1425 DeKalb Avenue Sycamore IL 60178 DeKalb 1 Retail Bank Branch 1968 2008
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL 411 North Seymour Avenue Mundelein IL 60060 Lake 1 Retail Bank Branch 1970  
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL 1308 North Richmond Road McHenry IL 60050 McHenry 1 Retail Bank Branch 1979 2014
18.49 JPMCB First Midwest Bank - Crystal Lake, IL 170 North Illinois Route 31 Crystal Lake IL 60014 McHenry 1 Retail Bank Branch 1994  
18.50 JPMCB First Midwest Bank - Hammond, IN 6611 Kennedy Avenue Hammond IN 46323 Lake 1 Retail Bank Branch 1958 1975
18.51 JPMCB First Midwest Bank - Johnsburg, IL 3805 North Johnsburg Road Johnsburg IL 60051 McHenry 1 Retail Bank Branch 1992  
18.52 JPMCB First Midwest Bank - North Chicago, IL 1011 14th Street North Chicago IL 60064 Lake 1 Retail Bank Branch 1987  
18.53 JPMCB First Midwest Bank - Waukegan, IL 4000 Northpoint Boulevard Waukegan IL 60085 Lake 1 Retail Bank Branch 1981  
18.54 JPMCB First Midwest Bank - Dyer, IN 820 Joliet Street Dyer IN 46311 Lake 1 Retail Bank Branch 1985  
18.55 JPMCB First Midwest Bank - Seneca, IL 224 North Main Street Seneca IL 61360 LaSalle 1 Retail Bank Branch 1974  
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL 1301 North Larkin Avenue Joliet IL 60435 Will 1 Retail Bank Branch 1988  
18.57 JPMCB First Midwest Bank - Crete, IL 1290 East Steger Road Crete IL 60417 Will 1 Retail Bank Branch 2005  
18.58 JPMCB First Midwest Bank - Champaign, IL 812 West Springfield Avenue Champaign IL 61820 Champaign 1 Retail Bank Branch 1996  
18.59 JPMCB First Midwest Bank - East Moline, IL 4150 Kennedy Drive East Moline IL 61244 Rock Island 1 Retail Bank Branch 1980  
18.60 JPMCB First Midwest Bank - Sandwich, IL 321 East Church Street Sandwich IL 60548 DeKalb 1 Retail Bank Branch 2012  
18.61 JPMCB First Midwest Bank - Gary, IN 1975 West Ridge Road Gary IN 46408 Lake 1 Retail Bank Branch 1969 1998
18.62 JPMCB First Midwest Bank - Crown Point, IN 10858 Pike Street Crown Point IN 46307 Lake 1 Retail Bank Branch 1997  
18.63 JPMCB First Midwest Bank - Griffith, IN 915 West Glen Park Avenue Griffith IN 46319 Lake 1 Retail Bank Branch 1969  
18.64 JPMCB First Midwest Bank - Frankfort, IL 7645 West Saint Francis Road Frankfort IL 60423 Will 1 Retail Bank Branch 1981  
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL 4502 West Crystal Lake Road McHenry IL 60050 McHenry 1 Retail Bank Branch 1983  
18.66 JPMCB First Midwest Bank - Park Forest, IL 2 Main Street Park Forest IL 60466 Cook 1 Retail Bank Branch 2000  
19 JPMCB Drayton Tower 102 East Liberty Street Savannah GA 31401 Chatham 1 Multifamily High-Rise 1951 2017
20 CREFI Michigan Multifamily Portfolio Various Various MI Various Various 5 Multifamily Garden Various Various
20.01 CREFI Gale Gardens 30 Gale Boulevard Melvindale MI 48122 Wayne 1 Multifamily Garden 1966, 1975  
20.02 CREFI Midtown Square 33095 Forest Street Wayne MI 48184 Wayne 1 Multifamily Garden 1973  
20.03 CREFI Carriage House 902 Burlington Drive Flint MI 48503 Genesee 1 Multifamily Garden 1964, 1966  
20.04 CREFI Morris Square 750 Jefferson Street Mount Morris MI 48458 Genesee 1 Multifamily Garden 1988  
20.05 CREFI Silverstone 5800 Streefkerk Drive Warren MI 48092 Macomb 1 Multifamily Garden 1956 2014
21 GACC Lone Star Court 10901 Domain Drive Austin TX 78758 Travis 1 Hotel Select Service 2013  
22 CREFI 25 Jay Street 25 Jay Street Brooklyn NY 11201 Kings 1 Mixed Use Multifamily/Retail 1920 2010
23 CREFI Katie Reed Building 301 East Hopkins Avenue Aspen CO 81611 Pitkin 1 Mixed Use Retail/Office/Multifamily 1995  
24 JPMCB Veranda at Cinco Ranch 23922-24022 Cinco Village Center Boulevard Katy TX 77494 Fort Bend 1 Office Suburban 2006, 2007  
25 CREFI Alabama Hilton Portfolio Various Daphne AL 36526 Baldwin 3 Hotel Various Various 2018-2019
25.01 CREFI Homewood Suites Mobile East Bay Daphne 29474 North Main Street Daphne AL 36526 Baldwin 1 Hotel Extended Stay 2008 2018-2019
25.02 CREFI Hampton Inn Mobile East Bay Daphne 29451 US Highway 98 Daphne AL 36526 Baldwin 1 Hotel Limited Service 1994 2018-2019
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne 29546 North Main Street Daphne AL 36526 Baldwin 1 Hotel Select Service 2004 2018-2019
26 CREFI 3431-3491 Merrick Road 3431-3491 Merrick Road Wantagh NY 11793 Nassau 1 Retail Anchored 1963 2018
27 CREFI River Ranch 5071 & 5073 FM 2673 Canyon Lake TX 78133 Comal 1 Multifamily Garden 2011, 2017  
28 JPMCB Holiday Inn Express Trinidad 3130 Santa Fe Trail Drive Trinidad CO 81082 Las Animas 1 Hotel Limited Service 2008  
29 CREFI 2177 East 21st Street 2177 East 21st Street Brooklyn NY 11229 Kings 1 Mixed Use Multifamily/Retail 1926  
30 CREFI Walgreens Nyack, NY 16 Route 59 Nyack NY 10960 Rockland 1 Retail Freestanding 2012  
31 CREFI 8-44 Brighton 11th Street 8 Brighton 11th Street Brooklyn NY 11235 Kings 1 Mixed Use Office/Retail 1931  
32 CREFI 725 Southern Boulevard 725 Southern Boulevard Bronx NY 10455 Bronx 1 Multifamily Mid-Rise 1925 2017-2019
33 JPMCB 144 Willow Street 144 Willow Street Brooklyn NY 11201 Kings 1 Multifamily Mid-Rise 1851 2018
34 CREFI The Mark 801-899 Market Street San Diego CA 92101 San Diego 1 Retail Unanchored 2007  
35 GACC The Woods 113 Magnolia Lane Longview TX 75605 Gregg 1 Multifamily Garden 2015, 2017  

 

 

 

 

ANNEX A-1

 

Loan # Seller(1) Property Name Units(3)  Unit of Measure Occupancy %(4) Occupancy Date Appraised Value ($)(5) Appraisal Date Current LTV %(5) Original Balance ($)(6)(7) Original Balance per Unit ($) Current Balance ($)(6)(7)
1 GACC Murphy Crossing 363,567 Square Feet 100.0% 12/31/19 131,000,000 01/06/20 64.9% 85,000,000 234 85,000,000
2 GACC/JPMCB Moffett Towers Buildings A, B & C 951,498 Square Feet 100.0% 01/01/21 1,145,000,000 10/01/21 38.7% 79,450,000 466 79,450,000
2.01 GACC/JPMCB Moffett Towers Building B 317,166 Square Feet 100.0% 01/01/21 390,000,000 10/01/21   27,343,182   27,343,182
2.02 GACC/JPMCB Moffett Towers Building C 317,166 Square Feet 100.0% 01/01/21 383,000,000 05/01/21   27,343,182   27,343,182
2.03 GACC/JPMCB Moffett Towers Building A 317,166 Square Feet 100.0% 01/01/21 348,000,000 01/03/20   24,763,636   24,763,636
3 JPMCB 1633 Broadway 2,561,512 Square Feet 98.4% 10/31/19 2,400,000,000 10/24/19 41.7% 50,000,000 391 50,000,000
4 CREFI 650 Madison Avenue 600,415 Square Feet 97.4% 10/01/19 1,210,000,000 10/31/19 48.5% 50,000,000 977 50,000,000
5 GACC CBM Portfolio 7,677 Rooms 70.8% 09/30/19 1,184,500,000 11/01/20 33.6% 50,000,000 51,843 50,000,000
5.01 GACC Courtyard Larkspur Landing Marin County 146 Rooms 81.8% 09/30/19 53,000,000 11/01/20   2,307,018   2,307,018
5.02 GACC Courtyard San Mateo Foster City 147 Rooms 76.5% 09/30/19 52,000,000 11/01/20   2,263,889   2,263,889
5.03 GACC Courtyard San Jose Cupertino 149 Rooms 63.8% 09/30/19 47,000,000 11/01/20   2,046,053   2,046,053
5.04 GACC Courtyard Boulder 149 Rooms 66.7% 09/30/19 37,000,000 11/01/20   1,611,111   1,611,111
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes 149 Rooms 85.8% 09/30/19 35,000,000 11/01/20   1,523,392   1,523,392
5.06 GACC Courtyard Los Angeles Hacienda Heights 150 Rooms 79.5% 09/30/19 34,000,000 11/01/20   1,480,263   1,480,263
5.07 GACC Courtyard Seattle South Center 149 Rooms 78.7% 09/30/19 33,500,000 11/01/20   1,458,333   1,458,333
5.08 GACC Courtyard Nashville Airport 145 Rooms 74.7% 09/30/19 27,500,000 11/01/20   1,197,368   1,197,368
5.09 GACC Courtyard Palm Springs 149 Rooms 74.3% 09/30/19 25,500,000 11/01/20   1,110,380   1,110,380
5.10 GACC Courtyard Portland Beaverton 149 Rooms 67.7% 09/30/19 24,500,000 11/01/20   1,067,251   1,067,251
5.11 GACC Courtyard Atlanta Perimeter Center 145 Rooms 72.0% 09/30/19 24,500,000 11/01/20   1,066,520   1,066,520
5.12 GACC Courtyard Detroit Livonia 149 Rooms 68.8% 09/30/19 24,000,000 11/01/20   1,044,591   1,044,591
5.13 GACC Courtyard St. Louis Creve Coeur 154 Rooms 67.3% 09/30/19 24,000,000 11/01/20   1,044,591   1,044,591
5.14 GACC Courtyard Lincroft Red Bank 146 Rooms 77.5% 09/30/19 24,000,000 11/01/20   1,044,591   1,044,591
5.15 GACC Courtyard Rye 145 Rooms 72.5% 09/30/19 23,500,000 11/01/20   1,023,392   1,023,392
5.16 GACC Courtyard Fresno 146 Rooms 76.9% 09/30/19 23,000,000 11/01/20   1,001,462   1,001,462
5.17 GACC Courtyard Tampa Westshore 145 Rooms 82.5% 09/30/19 23,000,000 11/01/20   1,001,462   1,001,462
5.18 GACC Courtyard Boston Andover 146 Rooms 68.5% 09/30/19 23,000,000 11/01/20   1,001,462   1,001,462
5.19 GACC Courtyard Detroit Metro Airport 146 Rooms 79.7% 09/30/19 23,000,000 11/01/20   1,001,462   1,001,462
5.20 GACC Courtyard Denver Tech Center 155 Rooms 59.3% 09/30/19 22,000,000 11/01/20   957,602   957,602
5.21 GACC Courtyard Charlottesville North 150 Rooms 62.8% 09/30/19 22,000,000 11/01/20   957,602   957,602
5.22 GACC Courtyard St. Petersburg Clearwater 149 Rooms 72.8% 09/30/19 21,500,000 11/01/20   935,673   935,673
5.23 GACC Courtyard Fort Lauderdale Plantation 149 Rooms 77.8% 09/30/19 21,500,000 11/01/20   935,673   935,673
5.24 GACC Courtyard West Palm Beach 149 Rooms 79.7% 09/30/19 21,500,000 11/01/20   935,673   935,673
5.25 GACC Courtyard Chicago Lincolnshire 146 Rooms 57.4% 09/30/19 21,500,000 11/01/20   935,673   935,673
5.26 GACC Courtyard Phoenix Mesa 149 Rooms 75.0% 09/30/19 21,000,000 11/01/20   914,474   914,474
5.27 GACC Courtyard Chicago Waukegan Gurnee 149 Rooms 63.6% 09/30/19 21,000,000 11/01/20   914,474   914,474
5.28 GACC Courtyard Chicago Highland Park 149 Rooms 57.0% 09/30/19 20,500,000 11/01/20   892,544   892,544
5.29 GACC Courtyard Bakersfield 146 Rooms 77.4% 09/30/19 20,000,000 11/01/20   870,614   870,614
5.30 GACC Courtyard Norwalk 145 Rooms 75.5% 09/30/19 20,000,000 11/01/20   870,614   870,614
5.31 GACC Courtyard Kansas City Overland Park Metcalf 149 Rooms 61.5% 09/30/19 19,500,000 11/01/20   848,684   848,684
5.32 GACC Courtyard Silver Spring North 146 Rooms 64.6% 09/30/19 19,500,000 11/01/20   848,684   848,684
5.33 GACC Courtyard Raleigh Cary 149 Rooms 59.0% 09/30/19 19,000,000 11/01/20   827,485   827,485
5.34 GACC Courtyard New Haven Wallingford 149 Rooms 66.0% 09/30/19 18,500,000 11/01/20   805,556   805,556
5.35 GACC Courtyard Chicago Oakbrook Terrace 147 Rooms 67.4% 09/30/19 18,500,000 11/01/20   805,556   805,556
5.36 GACC Courtyard Indianapolis Castleton 146 Rooms 66.6% 09/30/19 18,500,000 11/01/20   805,556   805,556
5.37 GACC Courtyard Annapolis 149 Rooms 63.8% 09/30/19 18,500,000 11/01/20   805,556   805,556
5.38 GACC Courtyard Greenville Haywood Mall 146 Rooms 63.7% 09/30/19 18,500,000 11/01/20   805,556   805,556
5.39 GACC Courtyard Minneapolis St Paul Airport 146 Rooms 73.7% 09/30/19 18,000,000 11/01/20   783,626   783,626
5.40 GACC Courtyard San Antonio Downtown Market Square 149 Rooms 75.6% 09/30/19 17,500,000 11/01/20   761,696   761,696
5.41 GACC Courtyard Denver Stapleton 146 Rooms 67.7% 09/30/19 17,000,000 11/01/20   739,766   739,766
5.42 GACC Courtyard St. Louis Westport Plaza 149 Rooms 68.7% 09/30/19 16,500,000 11/01/20   718,567   718,567
5.43 GACC Courtyard Dallas Plano Parkway 149 Rooms 60.0% 09/30/19 16,500,000 11/01/20   718,567   718,567
5.44 GACC Courtyard Phoenix North Metrocenter 146 Rooms 62.0% 09/30/19 15,500,000 11/01/20   674,708   674,708
5.45 GACC Courtyard Dallas Richardson at Spring Valley 149 Rooms 72.2% 09/30/19 15,000,000 11/01/20   652,778   652,778
5.46 GACC Courtyard Birmingham Homewood 140 Rooms 78.7% 09/30/19 14,000,000 11/01/20   609,649   609,649
5.47 GACC Courtyard Atlanta Airport South 144 Rooms 76.5% 09/30/19 14,000,000 11/01/20   609,649   609,649
5.48 GACC Courtyard Atlanta Gwinnett Mall 146 Rooms 77.9% 09/30/19 14,000,000 11/01/20   609,649   609,649
5.49 GACC Courtyard Poughkeepsie 149 Rooms 80.1% 09/30/19 13,500,000 11/01/20   587,719   587,719
5.50 GACC Courtyard Memphis Airport 145 Rooms 76.8% 09/30/19 13,000,000 11/01/20   565,789   565,789
5.51 GACC Courtyard Charlotte South Park 149 Rooms 65.2% 09/30/19 18,500,000 11/01/20   0   0
5.52 GACC Courtyard Philadelphia Devon 149 Rooms 64.1% 09/30/19 17,500,000 11/01/20   0   0
6 JPMCB 1501 Broadway 737,471 Square Feet 77.8% 11/01/19 900,000,000 10/11/19 22.2% 50,000,000 271 50,000,000
7 JPMCB Apollo Education Group HQ Campus 599,664 Square Feet 100.0% 03/05/20 194,000,000 01/06/20 47.2% 50,000,000 153 50,000,000
8 JPMCB Bellagio Hotel and Casino 3,933 Rooms 94.8% 09/30/19 4,260,000,000 10/16/19 39.3% 40,000,000 426,189 40,000,000
9 JPMCB 3500 Lacey 583,982 Square Feet 92.8% 09/01/19 129,000,000 09/03/19 66.5% 35,800,000 147 35,800,000
10 JPMCB Kings Plaza 811,797 Square Feet 96.7% 10/31/19 900,000,000 10/17/19 54.1% 32,000,000 600 32,000,000
11 CREFI The Westin Book Cadillac 453 Rooms 77.6% 12/31/19 136,000,000 11/25/19 56.6% 32,000,000 169,978 32,000,000
12 CREFI East Village Multifamily Pool 3 55 Units 96.4% 01/10/20 49,600,000 10/03/19 64.0% 31,750,000 577,273 31,750,000
12.01 CREFI 329-335 East 9th Street 35 Units 97.1% 01/10/20 33,800,000 10/03/19   22,150,000   22,150,000
12.02 CREFI 516-518 East 13th Street 20 Units 95.0% 01/10/20 15,800,000 10/03/19   9,600,000   9,600,000
13 GACC Crenshaw Plaza 137,794 Square Feet 100.0% 01/23/20 51,300,000 12/23/19 60.4% 31,000,000 225 31,000,000
14 GACC Staples Headquarters 666,088 Square Feet 100.0% 03/06/20 198,000,000 11/01/19 45.5% 30,000,000 135 30,000,000
15 JPMCB 3000 Post Oak 441,523 Square Feet 99.4% 03/01/20 143,900,000 11/20/19 55.6% 30,000,000 181 30,000,000
16 GACC 3205 Eastern Market 371 Units 93.8% 11/30/19 39,600,000 09/04/19 64.8% 25,675,000 69,205 25,675,000
17 CREFI Mitchellville Plaza 156,414 Square Feet 83.8% 11/04/19 35,200,000 11/07/19 71.6% 25,200,000 161 25,200,000
18 JPMCB Stonemont Net Lease Portfolio 6,097,587 Square Feet 100.0% 03/10/20 1,137,750,000 Various 37.2% 25,000,000 69 25,000,000
18.01 JPMCB Motorola Solutions 517,000 Square Feet 100.0% 03/10/20 108,200,000 06/25/19   2,377,486   2,377,486
18.02 JPMCB MetLife - Bridgewater, NJ 419,727 Square Feet 100.0% 03/10/20 105,000,000 07/08/19   2,307,189   2,307,189
18.03 JPMCB Baxalta 260,084 Square Feet 100.0% 03/10/20 75,500,000 06/25/19   1,658,973   1,658,973
18.04 JPMCB Amerigroup Corporation 314,778 Square Feet 100.0% 03/10/20 67,000,000 06/27/19   1,472,216   1,472,216
18.05 JPMCB MetLife - Warwick, RI 370,298 Square Feet 100.0% 03/10/20 62,900,000 07/02/19   1,382,135   1,382,135
18.06 JPMCB DST Output - El Dorado Hills, CA 555,219 Square Feet 100.0% 03/10/20 60,300,000 06/24/19   1,325,000   1,325,000
18.07 JPMCB Tate & Lyle 114,213 Square Feet 100.0% 03/10/20 56,200,000 06/25/19   1,234,892   1,234,892
18.08 JPMCB MetLife - Aurora, IL 273,070 Square Feet 100.0% 03/10/20 46,600,000 06/25/19   1,023,946   1,023,946
18.09 JPMCB Anthem Blue Cross and Blue Shield 336,392 Square Feet 100.0% 03/10/20 42,700,000 07/09/19   938,270   938,270
18.10 JPMCB DST Output - South Windsor, CT 304,837 Square Feet 100.0% 03/10/20 40,500,000 07/02/19   889,919   889,919
18.11 JPMCB DST Output - Kansas City, MO 317,594 Square Feet 100.0% 03/10/20 37,800,000 07/09/19   830,595   830,595
18.12 JPMCB MetLife - Oriskany, NY 212,326 Square Feet 100.0% 03/10/20 36,400,000 07/02/19   799,811   799,811
18.13 JPMCB MetLife - Dayton, OH 219,019 Square Feet 100.0% 03/10/20 36,000,000 06/28/19   791,027   791,027
18.14 JPMCB Weatherford 241,525 Square Feet 100.0% 03/10/20 34,000,000 01/01/20   747,081   747,081
18.15 JPMCB Anthem 207,638 Square Feet 100.0% 03/10/20 30,600,000 07/01/19   672,378   672,378
18.16 JPMCB AAA Club Alliance 68,034 Square Feet 100.0% 03/10/20 17,900,000 06/26/19   393,324   393,324
18.17 JPMCB MetLife - Convent Station, NJ 76,413 Square Feet 100.0% 03/10/20 17,600,000 07/08/19   386,730   386,730
18.18 JPMCB Eby-Brown - West Mifflin, PA 147,212 Square Feet 100.0% 03/10/20 17,600,000 06/28/19   386,730   386,730
18.19 JPMCB Eby-Brown - Ypsilanti, MI 250,000 Square Feet 100.0% 03/10/20 16,500,000 06/26/19   362,568   362,568
18.20 JPMCB Capital One 72,966 Square Feet 100.0% 03/10/20 15,300,000 07/08/19   336,189   336,189
18.21 JPMCB Eby-Brown - Springfield, OH 200,505 Square Feet 100.0% 03/10/20 15,000,000 06/28/19   329,595   329,595
18.22 JPMCB Anthem Virginia 130,938 Square Feet 100.0% 03/10/20 14,600,000 06/27/19   320,811   320,811
18.23 JPMCB SKF USA 82,000 Square Feet 100.0% 03/10/20 14,500,000 07/02/19   318,622   318,622
18.24 JPMCB United Wisconsin 56,014 Square Feet 100.0% 03/10/20 13,200,000 06/24/19   290,054   290,054
18.25 JPMCB Mylan Technologies 41,046 Square Feet 100.0% 03/10/20 11,500,000 07/01/19   252,676   252,676
18.26 JPMCB First Midwest Bank - Lockport, IL 22,468 Square Feet 100.0% 03/10/20 9,800,000 06/27/19   215,351   215,351
18.27 JPMCB First Midwest Bank - Plainfield, IL 20,589 Square Feet 100.0% 03/10/20 9,800,000 06/27/19   215,351   215,351
18.28 JPMCB First Midwest Bank - Palos Heights, IL 24,708 Square Feet 100.0% 03/10/20 8,800,000 07/02/19   193,378   193,378
18.29 JPMCB First Midwest Bank - Blue Island, IL 20,278 Square Feet 100.0% 03/10/20 7,300,000 07/02/19   160,405   160,405
18.30 JPMCB First Midwest Bank - Highland , IN 15,423 Square Feet 100.0% 03/10/20 7,200,000 06/27/19   158,216   158,216
18.31 JPMCB First Midwest Bank - Morris, IL 22,318 Square Feet 100.0% 03/10/20 6,400,000 06/27/19   140,649   140,649
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL 15,922 Square Feet 100.0% 03/10/20 5,120,000 06/27/19   112,514   112,514
18.33 JPMCB First Midwest Bank - Chicago Heights, IL 11,382 Square Feet 100.0% 03/10/20 5,080,000 07/02/19   111,622   111,622
18.34 JPMCB First Midwest Bank - Peotone, IL 7,786 Square Feet 100.0% 03/10/20 4,800,000 07/02/19   105,486   105,486
18.35 JPMCB First Midwest Bank - DeKalb, IL 9,708 Square Feet 100.0% 03/10/20 4,400,000 06/27/19   96,676   96,676
18.36 JPMCB First Midwest Bank - Galesburg, IL 8,190 Square Feet 100.0% 03/10/20 4,200,000 07/10/19   92,270   92,270
18.37 JPMCB First Midwest Bank - Schaumburg, IL 4,943 Square Feet 100.0% 03/10/20 4,100,000 06/24/19   90,108   90,108
18.38 JPMCB First Midwest Bank - Country Club Hills, IL 6,489 Square Feet 100.0% 03/10/20 3,900,000 07/02/19   85,703   85,703
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL 4,824 Square Feet 100.0% 03/10/20 3,680,000 06/27/19   80,838   80,838
18.40 JPMCB First Midwest Bank - Crest Hill, IL 4,823 Square Feet 100.0% 03/10/20 3,400,000 06/27/19   74,703   74,703
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL 6,299 Square Feet 100.0% 03/10/20 3,380,000 06/27/19   74,270   74,270
18.42 JPMCB First Midwest Bank - Knoxville, IL 6,731 Square Feet 100.0% 03/10/20 3,300,000 07/10/19   72,514   72,514
18.43 JPMCB First Midwest Bank - Lansing, IL 5,971 Square Feet 100.0% 03/10/20 3,200,000 07/02/19   70,297   70,297
18.44 JPMCB First Midwest Bank - Zion, IL 7,677 Square Feet 100.0% 03/10/20 3,150,000 06/27/19   69,216   69,216
18.45 JPMCB First Midwest Bank - Genoa, IL 4,565 Square Feet 100.0% 03/10/20 2,900,000 06/27/19   63,730   63,730
18.46 JPMCB First Midwest Bank - Sycamore, IL 4,900 Square Feet 100.0% 03/10/20 2,800,000 06/27/19   61,541   61,541
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL 3,952 Square Feet 100.0% 03/10/20 2,710,000 06/27/19   59,541   59,541
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL 8,045 Square Feet 100.0% 03/10/20 2,710,000 06/25/19   59,541   59,541
18.49 JPMCB First Midwest Bank - Crystal Lake, IL 4,156 Square Feet 100.0% 03/10/20 2,700,000 06/27/19   59,324   59,324
18.50 JPMCB First Midwest Bank - Hammond, IN 4,563 Square Feet 100.0% 03/10/20 2,340,000 06/27/19   51,432   51,432
18.51 JPMCB First Midwest Bank - Johnsburg, IL 4,252 Square Feet 100.0% 03/10/20 2,320,000 06/25/19   50,973   50,973
18.52 JPMCB First Midwest Bank - North Chicago, IL 5,405 Square Feet 100.0% 03/10/20 2,220,000 06/27/19   48,784   48,784
18.53 JPMCB First Midwest Bank - Waukegan, IL 4,085 Square Feet 100.0% 03/10/20 2,200,000 06/27/19   48,324   48,324
18.54 JPMCB First Midwest Bank - Dyer, IN 3,336 Square Feet 100.0% 03/10/20 2,190,000 06/27/19   48,108   48,108
18.55 JPMCB First Midwest Bank - Seneca, IL 3,123 Square Feet 100.0% 03/10/20 1,900,000 06/27/19   41,730   41,730
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL 3,922 Square Feet 100.0% 03/10/20 1,860,000 06/27/19   40,892   40,892
18.57 JPMCB First Midwest Bank - Crete, IL 3,447 Square Feet 100.0% 03/10/20 1,850,000 07/02/19   40,649   40,649
18.58 JPMCB First Midwest Bank - Champaign, IL 3,800 Square Feet 100.0% 03/10/20 1,800,000 06/26/19   39,541   39,541
18.59 JPMCB First Midwest Bank - East Moline, IL 4,941 Square Feet 100.0% 03/10/20 1,600,000 07/10/19   35,162   35,162
18.60 JPMCB First Midwest Bank - Sandwich, IL 2,400 Square Feet 100.0% 03/10/20 1,600,000 06/27/19   35,162   35,162
18.61 JPMCB First Midwest Bank - Gary, IN 2,597 Square Feet 100.0% 03/10/20 1,520,000 06/27/19   33,405   33,405
18.62 JPMCB First Midwest Bank - Crown Point, IN 2,875 Square Feet 100.0% 03/10/20 1,490,000 06/27/19   32,730   32,730
18.63 JPMCB First Midwest Bank - Griffith, IN 2,708 Square Feet 100.0% 03/10/20 1,400,000 06/27/19   30,757   30,757
18.64 JPMCB First Midwest Bank - Frankfort, IL 1,553 Square Feet 100.0% 03/10/20 1,200,000 07/02/19   26,378   26,378
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL 1,818 Square Feet 100.0% 03/10/20 1,150,000 06/25/19   25,270   25,270
18.66 JPMCB First Midwest Bank - Park Forest, IL 1,767 Square Feet 100.0% 03/10/20 880,000 07/02/19   19,243   19,243
19 JPMCB Drayton Tower 99 Units 94.9% 11/21/19 32,700,000 11/27/19 72.5% 23,700,000 239,394 23,700,000
20 CREFI Michigan Multifamily Portfolio 616 Units 91.6% 01/08/20 33,525,000 01/03/20 65.6% 22,000,000 35,714 22,000,000
20.01 CREFI Gale Gardens 233 Units 82.0% 01/08/20 14,575,000 01/03/20   9,425,000   9,425,000
20.02 CREFI Midtown Square 108 Units 100.0% 01/08/20 6,325,000 01/03/20   4,250,000   4,250,000
20.03 CREFI Carriage House 119 Units 98.3% 01/08/20 5,325,000 01/03/20   3,575,000   3,575,000
20.04 CREFI Morris Square 96 Units 94.8% 01/08/20 4,000,000 01/03/20   2,550,000   2,550,000
20.05 CREFI Silverstone 60 Units 95.0% 01/08/20 3,300,000 01/03/20   2,200,000   2,200,000
21 GACC Lone Star Court 123 Rooms 75.6% 10/31/19 36,700,000 11/26/19 54.5% 19,999,999 162,602 19,999,999
22 CREFI 25 Jay Street 32 Units 100.0% 11/26/19 27,700,000 09/06/19 66.8% 18,500,000 578,125 18,500,000
23 CREFI Katie Reed Building 22,432 Square Feet 100.0% 01/01/20 31,020,000 02/01/20 46.7% 14,500,000 646 14,500,000
24 JPMCB Veranda at Cinco Ranch 61,995 Square Feet 95.6% 10/01/19 22,600,000 12/27/19 54.9% 12,400,000 200 12,400,000
25 CREFI Alabama Hilton Portfolio 360 Rooms 69.9% 11/30/19 43,500,000 12/01/19 66.5% 12,000,000 80,556 11,976,222
25.01 CREFI Homewood Suites Mobile East Bay Daphne 104 Rooms 73.9% 11/30/19 15,500,000 12/01/19   4,320,000   4,311,440
25.02 CREFI Hampton Inn Mobile East Bay Daphne 132 Rooms 68.5% 11/30/19 15,000,000 12/01/19   4,080,000   4,071,915
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne 124 Rooms 68.0% 11/30/19 13,000,000 12/01/19   3,600,000   3,592,867
26 CREFI 3431-3491 Merrick Road 42,346 Square Feet 87.9% 01/01/20 18,900,000 12/18/19 52.9% 10,000,000 236 10,000,000
27 CREFI River Ranch 104 Units 95.2% 01/16/20 12,800,000 07/31/19 73.1% 9,360,000 90,000 9,360,000
28 JPMCB Holiday Inn Express Trinidad 86 Rooms 76.5% 11/30/19 13,500,000 11/01/19 61.4% 8,300,000 96,512 8,283,942
29 CREFI 2177 East 21st Street 45 Units 100.0% 01/07/20 11,500,000 11/25/19 62.2% 7,150,000 158,889 7,150,000
30 CREFI Walgreens Nyack, NY 13,152 Square Feet 100.0% 03/06/20 11,600,000 12/01/19 55.2% 6,400,000 487 6,400,000
31 CREFI 8-44 Brighton 11th Street 39,500 Square Feet 100.0% 01/09/20 11,100,000 12/20/19 54.1% 6,000,000 152 6,000,000
32 CREFI 725 Southern Boulevard 58 Units 96.6% 01/02/20 8,800,000 11/25/19 67.6% 5,950,000 102,586 5,950,000
33 JPMCB 144 Willow Street 10 Units 100.0% 01/01/20 8,300,000 01/10/20 65.0% 5,395,000 539,500 5,395,000
34 CREFI The Mark 8,526 Square Feet 86.9% 09/03/19 7,900,000 11/16/19 57.0% 4,500,000 528 4,500,000
35 GACC The Woods 57 Units 94.7% 12/02/19 6,500,000 11/06/19 67.5% 4,386,000 76,947 4,386,000

 

 

 

 

ANNEX A-1

 

Loan # Seller(1) Property Name Current Balance per Unit ($) % of Initial Pool Balance Crossed Loan Related Borrower(8) Interest Rate %(9) Admin.Fee %(9) Net Mortgage Rate %(9) Accrual Type Monthly Debt Service ($)(10)(11) Annual Debt Service ($)(11)
1 GACC Murphy Crossing 234 9.0% No No 3.58000 0.01503 3.56497 Actual/360 257,105.32 3,085,263.84
2 GACC/JPMCB Moffett Towers Buildings A, B & C 466 8.4% No No 3.49000 0.01168 3.47832 Actual/360 234,276.35 2,811,316.20
2.01 GACC/JPMCB Moffett Towers Building B   2.9%                
2.02 GACC/JPMCB Moffett Towers Building C   2.9%                
2.03 GACC/JPMCB Moffett Towers Building A   2.6%                
3 JPMCB 1633 Broadway 391 5.3% No No 2.99000 0.01168 2.97832 Actual/360 126,313.66 1,515,763.92
4 CREFI 650 Madison Avenue 977 5.3% No No 3.48600 0.01168 3.47432 Actual/360 147,267.36 1,767,208.32
5 GACC CBM Portfolio 51,843 5.3% No No 3.53700 0.01168 3.52532 Actual/360 149,421.88 1,793,062.56
5.01 GACC Courtyard Larkspur Landing Marin County   0.2%                
5.02 GACC Courtyard San Mateo Foster City   0.2%                
5.03 GACC Courtyard San Jose Cupertino   0.2%                
5.04 GACC Courtyard Boulder   0.2%                
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes   0.2%                
5.06 GACC Courtyard Los Angeles Hacienda Heights   0.2%                
5.07 GACC Courtyard Seattle South Center   0.2%                
5.08 GACC Courtyard Nashville Airport   0.1%                
5.09 GACC Courtyard Palm Springs   0.1%                
5.10 GACC Courtyard Portland Beaverton   0.1%                
5.11 GACC Courtyard Atlanta Perimeter Center   0.1%                
5.12 GACC Courtyard Detroit Livonia   0.1%                
5.13 GACC Courtyard St. Louis Creve Coeur   0.1%                
5.14 GACC Courtyard Lincroft Red Bank   0.1%                
5.15 GACC Courtyard Rye   0.1%                
5.16 GACC Courtyard Fresno   0.1%                
5.17 GACC Courtyard Tampa Westshore   0.1%                
5.18 GACC Courtyard Boston Andover   0.1%                
5.19 GACC Courtyard Detroit Metro Airport   0.1%                
5.20 GACC Courtyard Denver Tech Center   0.1%                
5.21 GACC Courtyard Charlottesville North   0.1%                
5.22 GACC Courtyard St. Petersburg Clearwater   0.1%                
5.23 GACC Courtyard Fort Lauderdale Plantation   0.1%                
5.24 GACC Courtyard West Palm Beach   0.1%                
5.25 GACC Courtyard Chicago Lincolnshire   0.1%                
5.26 GACC Courtyard Phoenix Mesa   0.1%                
5.27 GACC Courtyard Chicago Waukegan Gurnee   0.1%                
5.28 GACC Courtyard Chicago Highland Park   0.1%                
5.29 GACC Courtyard Bakersfield   0.1%                
5.30 GACC Courtyard Norwalk   0.1%                
5.31 GACC Courtyard Kansas City Overland Park Metcalf   0.1%                
5.32 GACC Courtyard Silver Spring North   0.1%                
5.33 GACC Courtyard Raleigh Cary   0.1%                
5.34 GACC Courtyard New Haven Wallingford   0.1%                
5.35 GACC Courtyard Chicago Oakbrook Terrace   0.1%                
5.36 GACC Courtyard Indianapolis Castleton   0.1%                
5.37 GACC Courtyard Annapolis   0.1%                
5.38 GACC Courtyard Greenville Haywood Mall   0.1%                
5.39 GACC Courtyard Minneapolis St Paul Airport   0.1%                
5.40 GACC Courtyard San Antonio Downtown Market Square   0.1%                
5.41 GACC Courtyard Denver Stapleton   0.1%                
5.42 GACC Courtyard St. Louis Westport Plaza   0.1%                
5.43 GACC Courtyard Dallas Plano Parkway   0.1%                
5.44 GACC Courtyard Phoenix North Metrocenter   0.1%                
5.45 GACC Courtyard Dallas Richardson at Spring Valley   0.1%                
5.46 GACC Courtyard Birmingham Homewood   0.1%                
5.47 GACC Courtyard Atlanta Airport South   0.1%                
5.48 GACC Courtyard Atlanta Gwinnett Mall   0.1%                
5.49 GACC Courtyard Poughkeepsie   0.1%                
5.50 GACC Courtyard Memphis Airport   0.1%                
5.51 GACC Courtyard Charlotte South Park   0.0%                
5.52 GACC Courtyard Philadelphia Devon   0.0%                
6 JPMCB 1501 Broadway 271 5.3% No No 3.03200 0.01168 3.02032 Actual/360 128,087.96 1,537,055.52
7 JPMCB Apollo Education Group HQ Campus 153 5.3% No No 3.35000 0.01503 3.33497 Actual/360 141,521.99 1,698,263.88
8 JPMCB Bellagio Hotel and Casino 426,189 4.2% No No 3.170153 0.01168 3.158473 Actual/360 107,139.43 1,285,673.16
9 JPMCB 3500 Lacey 147 3.8% No No 4.35000 0.01168 4.33832 Actual/360 131,577.43 1,578,929.16
10 JPMCB Kings Plaza 600 3.4% No No 3.35880 0.01503 3.34377 Actual/360 90,812.00 1,089,744.00
11 CREFI The Westin Book Cadillac 169,978 3.4% No No 4.39000 0.04043 4.34957 Actual/360 160,054.52 1,920,654.30
12 CREFI East Village Multifamily Pool 3 577,273 3.4% No No 3.68000 0.01503 3.66497 Actual/360 98,718.98 1,184,627.76
12.01 CREFI 329-335 East 9th Street   2.3%                
12.02 CREFI 516-518 East 13th Street   1.0%                
13 GACC Crenshaw Plaza 225 3.3% No No 4.21600 0.02503 4.19097 Actual/360 110,426.02 1,325,112.24
14 GACC Staples Headquarters 135 3.2% No No 3.11000 0.01668 3.09332 Actual/360 78,829.86 945,958.32
15 JPMCB 3000 Post Oak 181 3.2% No No 4.98750 0.01668 4.97082 Actual/360 126,419.27 1,517,031.24
16 GACC 3205 Eastern Market 69,205 2.7% No No 3.61700 0.01503 3.60197 Actual/360 78,463.57 941,562.84
17 CREFI Mitchellville Plaza 161 2.7% No No 3.55000 0.02503 3.52497 Actual/360 126,833.90 1,522,006.80
18 JPMCB Stonemont Net Lease Portfolio 69 2.7% No No 4.69920 0.01168 4.68752 Actual/360 99,259.72 1,191,116.64
18.01 JPMCB Motorola Solutions   0.3%                
18.02 JPMCB MetLife - Bridgewater, NJ   0.2%                
18.03 JPMCB Baxalta   0.2%                
18.04 JPMCB Amerigroup Corporation   0.2%                
18.05 JPMCB MetLife - Warwick, RI   0.1%                
18.06 JPMCB DST Output - El Dorado Hills, CA   0.1%                
18.07 JPMCB Tate & Lyle   0.1%                
18.08 JPMCB MetLife - Aurora, IL   0.1%                
18.09 JPMCB Anthem Blue Cross and Blue Shield   0.1%                
18.10 JPMCB DST Output - South Windsor, CT   0.1%                
18.11 JPMCB DST Output - Kansas City, MO   0.1%                
18.12 JPMCB MetLife - Oriskany, NY   0.1%                
18.13 JPMCB MetLife - Dayton, OH   0.1%                
18.14 JPMCB Weatherford   0.1%                
18.15 JPMCB Anthem   0.1%                
18.16 JPMCB AAA Club Alliance   0.0%                
18.17 JPMCB MetLife - Convent Station, NJ   0.0%                
18.18 JPMCB Eby-Brown - West Mifflin, PA   0.0%                
18.19 JPMCB Eby-Brown - Ypsilanti, MI   0.0%                
18.20 JPMCB Capital One   0.0%                
18.21 JPMCB Eby-Brown - Springfield, OH   0.0%                
18.22 JPMCB Anthem Virginia   0.0%                
18.23 JPMCB SKF USA   0.0%                
18.24 JPMCB United Wisconsin   0.0%                
18.25 JPMCB Mylan Technologies   0.0%                
18.26 JPMCB First Midwest Bank - Lockport, IL   0.0%                
18.27 JPMCB First Midwest Bank - Plainfield, IL   0.0%                
18.28 JPMCB First Midwest Bank - Palos Heights, IL   0.0%                
18.29 JPMCB First Midwest Bank - Blue Island, IL   0.0%                
18.30 JPMCB First Midwest Bank - Highland , IN   0.0%                
18.31 JPMCB First Midwest Bank - Morris, IL   0.0%                
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL   0.0%                
18.33 JPMCB First Midwest Bank - Chicago Heights, IL   0.0%                
18.34 JPMCB First Midwest Bank - Peotone, IL   0.0%                
18.35 JPMCB First Midwest Bank - DeKalb, IL   0.0%                
18.36 JPMCB First Midwest Bank - Galesburg, IL   0.0%                
18.37 JPMCB First Midwest Bank - Schaumburg, IL   0.0%                
18.38 JPMCB First Midwest Bank - Country Club Hills, IL   0.0%                
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL   0.0%                
18.40 JPMCB First Midwest Bank - Crest Hill, IL   0.0%                
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL   0.0%                
18.42 JPMCB First Midwest Bank - Knoxville, IL   0.0%                
18.43 JPMCB First Midwest Bank - Lansing, IL   0.0%                
18.44 JPMCB First Midwest Bank - Zion, IL   0.0%                
18.45 JPMCB First Midwest Bank - Genoa, IL   0.0%                
18.46 JPMCB First Midwest Bank - Sycamore, IL   0.0%                
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL   0.0%                
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL   0.0%                
18.49 JPMCB First Midwest Bank - Crystal Lake, IL   0.0%                
18.50 JPMCB First Midwest Bank - Hammond, IN   0.0%                
18.51 JPMCB First Midwest Bank - Johnsburg, IL   0.0%                
18.52 JPMCB First Midwest Bank - North Chicago, IL   0.0%                
18.53 JPMCB First Midwest Bank - Waukegan, IL   0.0%                
18.54 JPMCB First Midwest Bank - Dyer, IN   0.0%                
18.55 JPMCB First Midwest Bank - Seneca, IL   0.0%                
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL   0.0%                
18.57 JPMCB First Midwest Bank - Crete, IL   0.0%                
18.58 JPMCB First Midwest Bank - Champaign, IL   0.0%                
18.59 JPMCB First Midwest Bank - East Moline, IL   0.0%                
18.60 JPMCB First Midwest Bank - Sandwich, IL   0.0%                
18.61 JPMCB First Midwest Bank - Gary, IN   0.0%                
18.62 JPMCB First Midwest Bank - Crown Point, IN   0.0%                
18.63 JPMCB First Midwest Bank - Griffith, IN   0.0%                
18.64 JPMCB First Midwest Bank - Frankfort, IL   0.0%                
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL   0.0%                
18.66 JPMCB First Midwest Bank - Park Forest, IL   0.0%                
19 JPMCB Drayton Tower 239,394 2.5% No No 4.10000 0.01503 4.08497 Actual/360 114,518.01 1,374,216.12
20 CREFI Michigan Multifamily Portfolio 35,714 2.3% No No 3.85000 0.01503 3.83497 Actual/360 103,137.81 1,237,653.72
20.01 CREFI Gale Gardens   1.0%                
20.02 CREFI Midtown Square   0.5%                
20.03 CREFI Carriage House   0.4%                
20.04 CREFI Morris Square   0.3%                
20.05 CREFI Silverstone   0.2%                
21 GACC Lone Star Court 162,602 2.1% No No 3.49000 0.01503 3.47497 Actual/360 58,974.53 707,694.36
22 CREFI 25 Jay Street 578,125 2.0% No No 3.95000 0.01503 3.93497 Actual/360 61,741.61 740,899.32
23 CREFI Katie Reed Building 646 1.5% No No 3.50000 0.01503 3.48497 Actual/360 42,879.05 514,548.60
24 JPMCB Veranda at Cinco Ranch 200 1.3% No No 3.45000 0.05503 3.39497 Actual/360 36,145.14 433,741.68
25 CREFI Alabama Hilton Portfolio 80,396 1.3% No No 4.30000 0.04168 4.25832 Actual/360 65,344.99 784,139.88
25.01 CREFI Homewood Suites Mobile East Bay Daphne   0.5%                
25.02 CREFI Hampton Inn Mobile East Bay Daphne   0.4%                
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne   0.4%                
26 CREFI 3431-3491 Merrick Road 236 1.1% No No 3.76000 0.01503 3.74497 Actual/360 31,768.52 381,222.24
27 CREFI River Ranch 90,000 1.0% No No 4.15000 0.01503 4.13497 Actual/360 45,499.27 545,991.24
28 JPMCB Holiday Inn Express Trinidad 96,325 0.9% No No 4.49400 0.01503 4.47897 Actual/360 46,105.83 553,269.96
29 CREFI 2177 East 21st Street 158,889 0.8% No No 3.73000 0.01503 3.71497 Actual/360 22,533.26 270,399.12
30 CREFI Walgreens Nyack, NY 487 0.7% No No 3.64000 0.01503 3.62497 Actual/360 19,682.96 236,195.52
31 CREFI 8-44 Brighton 11th Street 152 0.6% No No 3.64000 0.01503 3.62497 Actual/360 18,452.78 221,433.36
32 CREFI 725 Southern Boulevard 102,586 0.6% No No 3.85000 0.01503 3.83497 Actual/360 19,354.72 232,256.64
33 JPMCB 144 Willow Street 539,500 0.6% No No 4.20000 0.01503 4.18497 Actual/360 19,144.76 229,737.12
34 CREFI The Mark 528 0.5% No No 3.64000 0.10378 3.53622 Actual/360 13,839.58 166,074.96
35 GACC The Woods 76,947 0.5% No No 4.88100 0.01503 4.86597 Actual/360 23,227.05 278,724.60

 

 

 

 

ANNEX A-1

 

Loan # Seller(1) Property Name Note Date First Payment Date Partial IO Last IO Payment Partial IO Loan First P&I Payment Rem. Term Rem. Amort I/O Period Seasoning Payment Due Date Grace Period (Late Payment)(12)
1 GACC Murphy Crossing 02/14/20 04/06/20     120 0 120 0 6 0
2 GACC/JPMCB Moffett Towers Buildings A, B & C 02/06/20 03/06/20     119 0 120 1 6 0
2.01 GACC/JPMCB Moffett Towers Building B                    
2.02 GACC/JPMCB Moffett Towers Building C                    
2.03 GACC/JPMCB Moffett Towers Building A                    
3 JPMCB 1633 Broadway 11/25/19 01/06/20     117 0 120 3 6 0
4 CREFI 650 Madison Avenue 11/26/19 01/08/20     117 0 120 3 8 3
5 GACC CBM Portfolio 01/15/20 03/06/20     59 0 60 1 6 0
5.01 GACC Courtyard Larkspur Landing Marin County                    
5.02 GACC Courtyard San Mateo Foster City                    
5.03 GACC Courtyard San Jose Cupertino                    
5.04 GACC Courtyard Boulder                    
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes                    
5.06 GACC Courtyard Los Angeles Hacienda Heights                    
5.07 GACC Courtyard Seattle South Center                    
5.08 GACC Courtyard Nashville Airport                    
5.09 GACC Courtyard Palm Springs                    
5.10 GACC Courtyard Portland Beaverton                    
5.11 GACC Courtyard Atlanta Perimeter Center                    
5.12 GACC Courtyard Detroit Livonia                    
5.13 GACC Courtyard St. Louis Creve Coeur                    
5.14 GACC Courtyard Lincroft Red Bank                    
5.15 GACC Courtyard Rye                    
5.16 GACC Courtyard Fresno                    
5.17 GACC Courtyard Tampa Westshore                    
5.18 GACC Courtyard Boston Andover                    
5.19 GACC Courtyard Detroit Metro Airport                    
5.20 GACC Courtyard Denver Tech Center                    
5.21 GACC Courtyard Charlottesville North                    
5.22 GACC Courtyard St. Petersburg Clearwater                    
5.23 GACC Courtyard Fort Lauderdale Plantation                    
5.24 GACC Courtyard West Palm Beach                    
5.25 GACC Courtyard Chicago Lincolnshire                    
5.26 GACC Courtyard Phoenix Mesa                    
5.27 GACC Courtyard Chicago Waukegan Gurnee                    
5.28 GACC Courtyard Chicago Highland Park                    
5.29 GACC Courtyard Bakersfield                    
5.30 GACC Courtyard Norwalk                    
5.31 GACC Courtyard Kansas City Overland Park Metcalf                    
5.32 GACC Courtyard Silver Spring North                    
5.33 GACC Courtyard Raleigh Cary                    
5.34 GACC Courtyard New Haven Wallingford                    
5.35 GACC Courtyard Chicago Oakbrook Terrace                    
5.36 GACC Courtyard Indianapolis Castleton                    
5.37 GACC Courtyard Annapolis                    
5.38 GACC Courtyard Greenville Haywood Mall                    
5.39 GACC Courtyard Minneapolis St Paul Airport                    
5.40 GACC Courtyard San Antonio Downtown Market Square                    
5.41 GACC Courtyard Denver Stapleton                    
5.42 GACC Courtyard St. Louis Westport Plaza                    
5.43 GACC Courtyard Dallas Plano Parkway                    
5.44 GACC Courtyard Phoenix North Metrocenter                    
5.45 GACC Courtyard Dallas Richardson at Spring Valley                    
5.46 GACC Courtyard Birmingham Homewood                    
5.47 GACC Courtyard Atlanta Airport South                    
5.48 GACC Courtyard Atlanta Gwinnett Mall                    
5.49 GACC Courtyard Poughkeepsie                    
5.50 GACC Courtyard Memphis Airport                    
5.51 GACC Courtyard Charlotte South Park                    
5.52 GACC Courtyard Philadelphia Devon                    
6 JPMCB 1501 Broadway 12/12/19 02/06/20     118 0 120 2 6 0
7 JPMCB Apollo Education Group HQ Campus 01/31/20 03/05/20     59 0 60 1 5 0
8 JPMCB Bellagio Hotel and Casino 11/15/19 01/05/20     117 0 120 3 5 0
9 JPMCB 3500 Lacey 11/26/19 01/01/20     117 0 120 3 1 0
10 JPMCB Kings Plaza 12/03/19 02/01/20     118 0 120 2 1 5
11 CREFI The Westin Book Cadillac 01/22/20 03/01/20 02/01/23 03/01/23 119 360 36 1 1 5
12 CREFI East Village Multifamily Pool 3 02/13/20 04/06/20     120 0 120 0 6 0
12.01 CREFI 329-335 East 9th Street                    
12.02 CREFI 516-518 East 13th Street                    
13 GACC Crenshaw Plaza 01/23/20 03/06/20     59 0 60 1 6 0
14 GACC Staples Headquarters 01/29/20 03/06/20     119 0 120 1 6 0
15 JPMCB 3000 Post Oak 02/06/20 04/01/20     60 0 60 0 1 0
16 GACC 3205 Eastern Market 01/14/20 03/06/20     119 0 120 1 6 0
17 CREFI Mitchellville Plaza 01/31/20 03/06/20 08/06/21 09/06/21 119 300 18 1 6 0
18 JPMCB Stonemont Net Lease Portfolio 01/15/20 02/10/20     58 0 60 2 10 0
18.01 JPMCB Motorola Solutions                    
18.02 JPMCB MetLife - Bridgewater, NJ                    
18.03 JPMCB Baxalta                    
18.04 JPMCB Amerigroup Corporation                    
18.05 JPMCB MetLife - Warwick, RI                    
18.06 JPMCB DST Output - El Dorado Hills, CA                    
18.07 JPMCB Tate & Lyle                    
18.08 JPMCB MetLife - Aurora, IL                    
18.09 JPMCB Anthem Blue Cross and Blue Shield                    
18.10 JPMCB DST Output - South Windsor, CT                    
18.11 JPMCB DST Output - Kansas City, MO                    
18.12 JPMCB MetLife - Oriskany, NY                    
18.13 JPMCB MetLife - Dayton, OH                    
18.14 JPMCB Weatherford                    
18.15 JPMCB Anthem                    
18.16 JPMCB AAA Club Alliance                    
18.17 JPMCB MetLife - Convent Station, NJ                    
18.18 JPMCB Eby-Brown - West Mifflin, PA                    
18.19 JPMCB Eby-Brown - Ypsilanti, MI                    
18.20 JPMCB Capital One                    
18.21 JPMCB Eby-Brown - Springfield, OH                    
18.22 JPMCB Anthem Virginia                    
18.23 JPMCB SKF USA                    
18.24 JPMCB United Wisconsin                    
18.25 JPMCB Mylan Technologies                    
18.26 JPMCB First Midwest Bank - Lockport, IL                    
18.27 JPMCB First Midwest Bank - Plainfield, IL                    
18.28 JPMCB First Midwest Bank - Palos Heights, IL                    
18.29 JPMCB First Midwest Bank - Blue Island, IL                    
18.30 JPMCB First Midwest Bank - Highland , IN                    
18.31 JPMCB First Midwest Bank - Morris, IL                    
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL                    
18.33 JPMCB First Midwest Bank - Chicago Heights, IL                    
18.34 JPMCB First Midwest Bank - Peotone, IL                    
18.35 JPMCB First Midwest Bank - DeKalb, IL                    
18.36 JPMCB First Midwest Bank - Galesburg, IL                    
18.37 JPMCB First Midwest Bank - Schaumburg, IL                    
18.38 JPMCB First Midwest Bank - Country Club Hills, IL                    
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL                    
18.40 JPMCB First Midwest Bank - Crest Hill, IL                    
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL                    
18.42 JPMCB First Midwest Bank - Knoxville, IL                    
18.43 JPMCB First Midwest Bank - Lansing, IL                    
18.44 JPMCB First Midwest Bank - Zion, IL                    
18.45 JPMCB First Midwest Bank - Genoa, IL                    
18.46 JPMCB First Midwest Bank - Sycamore, IL                    
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL                    
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL                    
18.49 JPMCB First Midwest Bank - Crystal Lake, IL                    
18.50 JPMCB First Midwest Bank - Hammond, IN                    
18.51 JPMCB First Midwest Bank - Johnsburg, IL                    
18.52 JPMCB First Midwest Bank - North Chicago, IL                    
18.53 JPMCB First Midwest Bank - Waukegan, IL                    
18.54 JPMCB First Midwest Bank - Dyer, IN                    
18.55 JPMCB First Midwest Bank - Seneca, IL                    
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL                    
18.57 JPMCB First Midwest Bank - Crete, IL                    
18.58 JPMCB First Midwest Bank - Champaign, IL                    
18.59 JPMCB First Midwest Bank - East Moline, IL                    
18.60 JPMCB First Midwest Bank - Sandwich, IL                    
18.61 JPMCB First Midwest Bank - Gary, IN                    
18.62 JPMCB First Midwest Bank - Crown Point, IN                    
18.63 JPMCB First Midwest Bank - Griffith, IN                    
18.64 JPMCB First Midwest Bank - Frankfort, IL                    
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL                    
18.66 JPMCB First Midwest Bank - Park Forest, IL                    
19 JPMCB Drayton Tower 02/07/20 04/01/20 03/01/25 04/01/25 120 360 60 0 1 0
20 CREFI Michigan Multifamily Portfolio 02/14/20 04/06/20 03/06/25 04/06/25 120 360 60 0 6 0
20.01 CREFI Gale Gardens                    
20.02 CREFI Midtown Square                    
20.03 CREFI Carriage House                    
20.04 CREFI Morris Square                    
20.05 CREFI Silverstone                    
21 GACC Lone Star Court 02/04/20 03/06/20     119 0 120 1 6 0
22 CREFI 25 Jay Street 01/29/20 03/06/20     119 0 120 1 6 0
23 CREFI Katie Reed Building 02/07/20 04/06/20     120 0 120 0 6 0
24 JPMCB Veranda at Cinco Ranch 02/03/20 04/01/20     120 0 120 0 1 0
25 CREFI Alabama Hilton Portfolio 01/24/20 03/06/20     119 299 0 1 6 0
25.01 CREFI Homewood Suites Mobile East Bay Daphne                    
25.02 CREFI Hampton Inn Mobile East Bay Daphne                    
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne                    
26 CREFI 3431-3491 Merrick Road 01/22/20 03/06/20     119 0 120 1 6 0
27 CREFI River Ranch 10/18/19 12/01/19 11/01/20 12/01/20 116 360 12 4 1 5
28 JPMCB Holiday Inn Express Trinidad 01/22/20 03/01/20     59 299 0 1 1 0
29 CREFI 2177 East 21st Street 01/30/20 03/06/20     119 0 120 1 6 0
30 CREFI Walgreens Nyack, NY 01/27/20 03/06/20     119 0 120 1 6 0
31 CREFI 8-44 Brighton 11th Street 02/11/20 04/06/20     120 0 120 0 6 0
32 CREFI 725 Southern Boulevard 01/31/20 03/06/20     119 0 120 1 6 0
33 JPMCB 144 Willow Street 01/27/20 03/01/20     119 0 120 1 1 0
34 CREFI The Mark 01/31/20 03/06/20     119 0 120 1 6 0
35 GACC The Woods 12/20/19 02/06/20 01/06/22 02/06/22 118 360 24 2 6 0

 

 

 

 

ANNEX A-1

 

Loan # Seller(1) Property Name Grace Period (Default)(12) Maturity Date ARD Loan Final Maturity  Date Maturity/ARD Balance ($)(6)   Maturity LTV %(5) Prepayment Provision (Payments)(13) 2016 Revenues ($) 2016 Total Expenses ($)
1 GACC Murphy Crossing 0 03/06/30 No 03/06/30 85,000,000   64.9% L(24),Def(91),O(5)    
2 GACC/JPMCB Moffett Towers Buildings A, B & C 0 02/06/30 No 02/06/30 79,450,000   38.7% L(24),Grtr1%orYM(1),DeforGrtr1%orYM(88),O(7)    
2.01 GACC/JPMCB Moffett Towers Building B         27,343,182          
2.02 GACC/JPMCB Moffett Towers Building C         27,343,182          
2.03 GACC/JPMCB Moffett Towers Building A         24,763,636          
3 JPMCB 1633 Broadway 0 12/06/29 No 12/06/29 50,000,000   41.7% L(27),Def(86),O(7) 155,689,790 61,868,404
4 CREFI 650 Madison Avenue 0 12/08/29 No 12/08/29 50,000,000   48.5% L(27),Def(86),O(7) 67,178,535 24,477,341
5 GACC CBM Portfolio 0 02/06/25 No 02/06/25 50,000,000   33.6% L(25),Def(30),O(5) 292,248,611 195,602,748
5.01 GACC Courtyard Larkspur Landing Marin County         2,307,018       10,268,419 5,966,469
5.02 GACC Courtyard San Mateo Foster City         2,263,889       8,803,554 4,793,710
5.03 GACC Courtyard San Jose Cupertino         2,046,053       8,979,249 4,989,218
5.04 GACC Courtyard Boulder         1,611,111       7,593,984 4,144,790
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes         1,523,392       7,258,211 4,722,919
5.06 GACC Courtyard Los Angeles Hacienda Heights         1,480,263       6,603,960 4,099,244
5.07 GACC Courtyard Seattle South Center         1,458,333       7,058,766 4,485,291
5.08 GACC Courtyard Nashville Airport         1,197,368       7,250,900 4,245,151
5.09 GACC Courtyard Palm Springs         1,110,380       5,641,674 3,667,567
5.10 GACC Courtyard Portland Beaverton         1,067,251       5,849,694 3,544,472
5.11 GACC Courtyard Atlanta Perimeter Center         1,066,520       5,794,083 3,854,387
5.12 GACC Courtyard Detroit Livonia         1,044,591       5,190,544 3,313,041
5.13 GACC Courtyard St. Louis Creve Coeur         1,044,591       5,659,841 3,724,646
5.14 GACC Courtyard Lincroft Red Bank         1,044,591       6,053,143 4,316,896
5.15 GACC Courtyard Rye         1,023,392       6,024,374 4,393,363
5.16 GACC Courtyard Fresno         1,001,462       6,360,582 4,058,547
5.17 GACC Courtyard Tampa Westshore         1,001,462       6,032,199 4,170,163
5.18 GACC Courtyard Boston Andover         1,001,462       5,707,639 3,932,423
5.19 GACC Courtyard Detroit Metro Airport         1,001,462       5,202,152 3,387,254
5.20 GACC Courtyard Denver Tech Center         957,602       5,591,824 3,587,659
5.21 GACC Courtyard Charlottesville North         957,602       5,042,803 3,277,451
5.22 GACC Courtyard St. Petersburg Clearwater         935,673       5,173,225 3,756,947
5.23 GACC Courtyard Fort Lauderdale Plantation         935,673       5,838,627 4,040,172
5.24 GACC Courtyard West Palm Beach         935,673       5,100,756 3,933,116
5.25 GACC Courtyard Chicago Lincolnshire         935,673       4,762,067 3,045,515
5.26 GACC Courtyard Phoenix Mesa         914,474       4,145,733 3,168,047
5.27 GACC Courtyard Chicago Waukegan Gurnee         914,474       5,256,918 3,548,691
5.28 GACC Courtyard Chicago Highland Park         892,544       4,156,606 2,973,130
5.29 GACC Courtyard Bakersfield         870,614       4,343,128 3,132,921
5.30 GACC Courtyard Norwalk         870,614       6,491,908 4,401,632
5.31 GACC Courtyard Kansas City Overland Park Metcalf         848,684       4,786,429 3,441,469
5.32 GACC Courtyard Silver Spring North         848,684       5,140,162 3,833,051
5.33 GACC Courtyard Raleigh Cary         827,485       4,733,012 3,211,110
5.34 GACC Courtyard New Haven Wallingford         805,556       4,546,643 3,300,590
5.35 GACC Courtyard Chicago Oakbrook Terrace         805,556       4,941,873 3,286,677
5.36 GACC Courtyard Indianapolis Castleton         805,556       4,355,671 3,049,086
5.37 GACC Courtyard Annapolis         805,556       4,467,431 3,400,827
5.38 GACC Courtyard Greenville Haywood Mall         805,556       4,759,032 2,960,547
5.39 GACC Courtyard Minneapolis St Paul Airport         783,626       5,348,695 3,784,395
5.40 GACC Courtyard San Antonio Downtown Market Square         761,696       4,668,112 4,015,798
5.41 GACC Courtyard Denver Stapleton         739,766       4,718,641 3,020,739
5.42 GACC Courtyard St. Louis Westport Plaza         718,567       4,816,324 3,400,349
5.43 GACC Courtyard Dallas Plano Parkway         718,567       4,975,433 3,250,625
5.44 GACC Courtyard Phoenix North Metrocenter         674,708       3,657,649 2,921,830
5.45 GACC Courtyard Dallas Richardson at Spring Valley         652,778       4,321,518 3,516,392
5.46 GACC Courtyard Birmingham Homewood         609,649       4,859,855 3,158,628
5.47 GACC Courtyard Atlanta Airport South         609,649       4,998,105 3,436,333
5.48 GACC Courtyard Atlanta Gwinnett Mall         609,649       4,168,823 3,305,936
5.49 GACC Courtyard Poughkeepsie         587,719       6,043,041 4,719,548
5.50 GACC Courtyard Memphis Airport         565,789       5,497,898 4,154,272
5.51 GACC Courtyard Charlotte South Park         0       6,352,848 3,639,252
5.52 GACC Courtyard Philadelphia Devon         0       6,854,856 4,120,461
6 JPMCB 1501 Broadway 0 01/06/30 No 01/06/30 50,000,000   22.2% L(26),Def(89),O(5) 38,584,990 19,391,068
7 JPMCB Apollo Education Group HQ Campus 0 02/05/25 No 02/05/25 50,000,000   47.2% L(25),Def(32),O(3)    
8 JPMCB Bellagio Hotel and Casino 0 12/05/29 No 12/05/29 40,000,000   39.3% Grtr0.5%orYM(27),DeforGrtr0.5%orYM(86),O(7) 1,364,138,212 883,316,117
9 JPMCB 3500 Lacey 0 12/01/29 No 12/01/29 35,800,000   66.5% L(25),Grtr1%orYM(91),O(4) 14,141,321 6,178,739
10 JPMCB Kings Plaza 0 01/01/30 No 01/01/30 32,000,000   54.1% L(26),Grtr1%orYM(89),O(5) 71,759,240 29,160,529
11 CREFI The Westin Book Cadillac 5 02/01/30 No 02/01/30 27,938,454   49.4% L(25),Def(91),O(4)    
12 CREFI East Village Multifamily Pool 3 0 03/06/30 No 03/06/30 31,750,000   64.0% L(24),Def(93),O(3)    
12.01 CREFI 329-335 East 9th Street         22,150,000          
12.02 CREFI 516-518 East 13th Street         9,600,000          
13 GACC Crenshaw Plaza 0 02/06/25 No 02/06/25 31,000,000   60.4% L(25),Def(30),O(5)    
14 GACC Staples Headquarters 0 02/06/30 No 02/06/30 30,000,000   45.5% L(25),Def(88),O(7)    
15 JPMCB 3000 Post Oak 0 03/01/25 No 03/01/25 30,000,000   55.6% L(24),Def(30),O(6) 15,162,794 5,908,718
16 GACC 3205 Eastern Market 0 02/06/30 No 02/06/30 25,675,000   64.8% L(25),Def(91),O(4) 3,689,379 1,697,495
17 CREFI Mitchellville Plaza 0 02/06/30 No 02/06/30 19,103,570   54.3% L(25),Def(92),O(3) 3,961,055 1,309,807
18 JPMCB Stonemont Net Lease Portfolio 0 01/10/25 No 01/10/25 25,000,000   37.2% L(25),Grtr1%orYM(28),O(7)    
18.01 JPMCB Motorola Solutions         2,377,486          
18.02 JPMCB MetLife - Bridgewater, NJ         2,307,189          
18.03 JPMCB Baxalta         1,658,973          
18.04 JPMCB Amerigroup Corporation         1,472,216          
18.05 JPMCB MetLife - Warwick, RI         1,382,135          
18.06 JPMCB DST Output - El Dorado Hills, CA         1,325,000          
18.07 JPMCB Tate & Lyle         1,234,892          
18.08 JPMCB MetLife - Aurora, IL         1,023,946          
18.09 JPMCB Anthem Blue Cross and Blue Shield         938,270          
18.10 JPMCB DST Output - South Windsor, CT         889,919          
18.11 JPMCB DST Output - Kansas City, MO         830,595          
18.12 JPMCB MetLife - Oriskany, NY         799,811          
18.13 JPMCB MetLife - Dayton, OH         791,027          
18.14 JPMCB Weatherford         747,081          
18.15 JPMCB Anthem         672,378          
18.16 JPMCB AAA Club Alliance         393,324          
18.17 JPMCB MetLife - Convent Station, NJ         386,730          
18.18 JPMCB Eby-Brown - West Mifflin, PA         386,730          
18.19 JPMCB Eby-Brown - Ypsilanti, MI         362,568          
18.20 JPMCB Capital One         336,189          
18.21 JPMCB Eby-Brown - Springfield, OH         329,595          
18.22 JPMCB Anthem Virginia         320,811          
18.23 JPMCB SKF USA         318,622          
18.24 JPMCB United Wisconsin         290,054          
18.25 JPMCB Mylan Technologies         252,676          
18.26 JPMCB First Midwest Bank - Lockport, IL         215,351          
18.27 JPMCB First Midwest Bank - Plainfield, IL         215,351          
18.28 JPMCB First Midwest Bank - Palos Heights, IL         193,378          
18.29 JPMCB First Midwest Bank - Blue Island, IL         160,405          
18.30 JPMCB First Midwest Bank - Highland , IN         158,216          
18.31 JPMCB First Midwest Bank - Morris, IL         140,649          
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL         112,514          
18.33 JPMCB First Midwest Bank - Chicago Heights, IL         111,622          
18.34 JPMCB First Midwest Bank - Peotone, IL         105,486          
18.35 JPMCB First Midwest Bank - DeKalb, IL         96,676          
18.36 JPMCB First Midwest Bank - Galesburg, IL         92,270          
18.37 JPMCB First Midwest Bank - Schaumburg, IL         90,108          
18.38 JPMCB First Midwest Bank - Country Club Hills, IL         85,703          
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL         80,838          
18.40 JPMCB First Midwest Bank - Crest Hill, IL         74,703          
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL         74,270          
18.42 JPMCB First Midwest Bank - Knoxville, IL         72,514          
18.43 JPMCB First Midwest Bank - Lansing, IL         70,297          
18.44 JPMCB First Midwest Bank - Zion, IL         69,216          
18.45 JPMCB First Midwest Bank - Genoa, IL         63,730          
18.46 JPMCB First Midwest Bank - Sycamore, IL         61,541          
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL         59,541          
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL         59,541          
18.49 JPMCB First Midwest Bank - Crystal Lake, IL         59,324          
18.50 JPMCB First Midwest Bank - Hammond, IN         51,432          
18.51 JPMCB First Midwest Bank - Johnsburg, IL         50,973          
18.52 JPMCB First Midwest Bank - North Chicago, IL         48,784          
18.53 JPMCB First Midwest Bank - Waukegan, IL         48,324          
18.54 JPMCB First Midwest Bank - Dyer, IN         48,108          
18.55 JPMCB First Midwest Bank - Seneca, IL         41,730          
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL         40,892          
18.57 JPMCB First Midwest Bank - Crete, IL         40,649          
18.58 JPMCB First Midwest Bank - Champaign, IL         39,541          
18.59 JPMCB First Midwest Bank - East Moline, IL         35,162          
18.60 JPMCB First Midwest Bank - Sandwich, IL         35,162          
18.61 JPMCB First Midwest Bank - Gary, IN         33,405          
18.62 JPMCB First Midwest Bank - Crown Point, IN         32,730          
18.63 JPMCB First Midwest Bank - Griffith, IN         30,757          
18.64 JPMCB First Midwest Bank - Frankfort, IL         26,378          
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL         25,270          
18.66 JPMCB First Midwest Bank - Park Forest, IL         19,243          
19 JPMCB Drayton Tower 5 (Once per year) 03/01/30 No 03/01/30 21,545,805   65.9% L(24),Def(91),O(5) 2,518,030 893,067
20 CREFI Michigan Multifamily Portfolio 0 03/06/30 No 03/06/30 19,914,934   59.4% L(24),Def(93),O(3)    
20.01 CREFI Gale Gardens         8,531,739          
20.02 CREFI Midtown Square         3,847,203          
20.03 CREFI Carriage House         3,236,177          
20.04 CREFI Morris Square         2,308,322          
20.05 CREFI Silverstone         1,991,493          
21 GACC Lone Star Court 0 02/06/30 No 02/06/30 19,999,999   54.5% L(24),Grtr1%orYM(91),O(5) 6,834,167 4,414,171
22 CREFI 25 Jay Street 0 02/06/30 No 02/06/30 18,500,000   66.8% L(25),Grtr1%orYM(92),O(3) 1,587,651 414,223
23 CREFI Katie Reed Building 0 03/06/30 No 03/06/30 14,500,000   46.7% L(24),Def(92),O(4)    
24 JPMCB Veranda at Cinco Ranch 0 03/01/30 No 03/01/30 12,400,000   54.9% L(25),Grtr1%orYM(92),O(3)    
25 CREFI Alabama Hilton Portfolio 0 02/06/30 No 02/06/30 8,739,662   48.6% L(25),Def(90),O(5)    
25.01 CREFI Homewood Suites Mobile East Bay Daphne         3,146,278          
25.02 CREFI Hampton Inn Mobile East Bay Daphne         2,971,485          
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne         2,621,899          
26 CREFI 3431-3491 Merrick Road 0 02/06/30 No 02/06/30 10,000,000   52.9% L(25),Grtr1%orYM(91),O(4)    
27 CREFI River Ranch 5 11/01/29 No 11/01/29 7,700,581   60.2% L(28),Def(90),O(2)    
28 JPMCB Holiday Inn Express Trinidad 0 02/01/25 No 02/01/25 7,320,639   54.2% L(25),Def(32),O(3) 3,483,724 2,363,608
29 CREFI 2177 East 21st Street 0 02/06/30 No 02/06/30 7,150,000   62.2% L(25),Def(89),O(6)    
30 CREFI Walgreens Nyack, NY 0 02/06/30 No 02/06/30 6,400,000   55.2% L(25),Def(91),O(4) 670,000 0
31 CREFI 8-44 Brighton 11th Street 0 03/06/30 No 03/06/30 6,000,000   54.1% L(24),Def(93),O(3) 750,291 113,112
32 CREFI 725 Southern Boulevard 0 02/06/30 No 02/06/30 5,950,000   67.6% L(25),Def(90),O(5)    
33 JPMCB 144 Willow Street 0 02/01/30 No 02/01/30 5,395,000   65.0% L(25),Def(89),O(6)    
34 CREFI The Mark 0 02/06/30 No 02/06/30 4,500,000   57.0% L(25),Def(91),O(4) 390,561 72,511
35 GACC The Woods 0 01/06/30 No 01/06/30 3,783,267   58.2% L(26),Def(90),O(4)    

 

 

 

 

ANNEX A-1

 

     

HISTORICAL FINANCIALS(14)

Loan # Seller(1) Property Name 2016 NOI ($) 2017 Revenues ($) 2017 Total Expenses ($) 2017 NOI ($) 2018 Revenues ($) 2018 Total Expenses ($) 2018 NOI ($) Most Recent Revenues ($) Most Recent Total Expenses ($) Most Recent NOI ($)(15)
1 GACC Murphy Crossing   8,002,666 2,986,792 5,015,875 11,048,414 3,262,807 7,785,606 12,194,063 3,328,137 8,865,926
2 GACC/JPMCB Moffett Towers Buildings A, B & C   43,554,008 12,008,858 31,545,149 49,341,867 11,771,512 37,570,355 50,292,627 12,255,535 38,037,092
2.01 GACC/JPMCB Moffett Towers Building B                    
2.02 GACC/JPMCB Moffett Towers Building C                    
2.03 GACC/JPMCB Moffett Towers Building A                    
3 JPMCB 1633 Broadway 93,821,386 159,464,803 65,274,796 94,190,007 179,219,236 70,120,786 109,098,450 182,760,348 71,951,033 110,809,315
4 CREFI 650 Madison Avenue 42,701,194 72,488,704 25,947,358 46,541,346 75,039,495 26,481,999 48,557,496 78,288,218 27,326,681 50,961,537
5 GACC CBM Portfolio 105,304,339 294,612,633 199,122,698 104,232,137 292,674,812 202,436,625 98,263,146 287,996,255 202,494,465 93,889,176
5.01 GACC Courtyard Larkspur Landing Marin County 5,077,012 10,091,792 5,991,943 4,857,758 10,491,552 6,245,669 5,029,883 10,606,885 6,313,605 5,093,110
5.02 GACC Courtyard San Mateo Foster City 4,583,866 9,656,300 5,178,155 5,107,879 9,461,101 5,166,153 4,904,046 10,075,100 5,507,288 5,227,381
5.03 GACC Courtyard San Jose Cupertino 3,990,032 9,702,297 5,334,849 4,367,448 9,989,474 5,381,083 4,608,391 8,622,681 5,158,738 3,463,942
5.04 GACC Courtyard Boulder 3,831,763 7,853,757 4,312,536 3,936,309 6,843,907 4,228,751 2,962,578 6,412,709 4,098,743 2,638,153
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes 3,081,569 7,052,820 4,663,128 2,918,887 6,986,972 4,654,214 2,856,049 7,071,345 4,762,563 2,835,580
5.06 GACC Courtyard Los Angeles Hacienda Heights 3,033,639 6,791,284 4,329,518 2,999,750 6,561,360 4,330,417 2,759,927 6,447,505 4,432,551 2,534,642
5.07 GACC Courtyard Seattle South Center 2,962,251 7,454,830 4,776,050 3,087,764 7,442,743 4,770,052 3,084,600 7,211,855 4,637,132 2,971,846
5.08 GACC Courtyard Nashville Airport 3,403,522 7,383,071 4,394,670 3,398,891 6,983,787 4,361,615 3,011,308 6,462,709 4,250,414 2,575,389
5.09 GACC Courtyard Palm Springs 2,258,924 5,705,435 3,705,865 2,285,235 6,037,803 3,925,102 2,412,674 6,444,877 4,130,091 2,631,625
5.10 GACC Courtyard Portland Beaverton 2,542,033 5,453,564 3,578,643 2,093,736 5,614,529 3,765,330 2,074,847 5,440,429 3,738,704 1,919,227
5.11 GACC Courtyard Atlanta Perimeter Center 2,346,808 5,923,596 3,999,451 2,332,719 6,152,077 4,129,728 2,456,630 6,026,177 4,076,435 2,375,634
5.12 GACC Courtyard Detroit Livonia 2,087,145 5,368,248 3,392,488 2,192,021 5,127,925 3,304,558 2,027,149 4,905,287 3,206,698 1,899,973
5.13 GACC Courtyard St. Louis Creve Coeur 2,217,850 5,805,682 3,823,491 2,271,930 5,688,134 3,788,080 2,185,708 5,485,918 3,754,890 2,007,206
5.14 GACC Courtyard Lincroft Red Bank 2,007,180 6,252,100 4,380,137 2,152,272 6,622,936 4,609,903 2,309,882 6,605,189 4,550,311 2,354,628
5.15 GACC Courtyard Rye 1,937,490 6,333,084 4,592,148 2,062,209 6,935,823 4,992,971 2,284,252 6,784,031 5,039,573 2,085,216
5.16 GACC Courtyard Fresno 2,302,035 6,522,719 4,183,930 2,338,789 6,753,898 4,293,597 2,460,300 6,896,173 4,365,589 2,530,584
5.17 GACC Courtyard Tampa Westshore 1,862,037 5,825,409 4,067,843 1,757,566 5,660,244 4,149,830 1,510,415 5,671,150 4,641,944 1,029,206
5.18 GACC Courtyard Boston Andover 2,025,971 5,700,239 3,983,932 1,973,132 6,289,392 4,304,762 2,241,455 6,344,692 4,351,043 2,250,473
5.19 GACC Courtyard Detroit Metro Airport 2,022,710 5,332,423 3,564,522 1,980,588 5,187,006 3,560,128 1,835,780 4,815,378 3,446,541 1,570,859
5.20 GACC Courtyard Denver Tech Center 2,314,272 5,212,026 3,496,715 2,001,484 4,998,821 3,509,839 1,764,900 4,934,676 3,540,939 1,666,630
5.21 GACC Courtyard Charlottesville North 1,968,751 4,666,005 3,151,367 1,702,101 4,280,427 3,039,169 1,412,854 4,195,427 3,045,137 1,318,621
5.22 GACC Courtyard St. Petersburg Clearwater 1,626,090 5,357,603 3,878,578 1,693,355 5,078,127 3,799,980 1,483,264 5,105,160 3,909,777 1,401,653
5.23 GACC Courtyard Fort Lauderdale Plantation 2,091,628 6,398,347 4,383,792 2,332,785 6,175,948 4,233,721 2,255,730 5,955,730 4,088,632 2,165,038
5.24 GACC Courtyard West Palm Beach 1,398,724 5,527,846 4,089,684 1,685,663 5,502,716 4,279,161 1,471,024 5,713,823 4,282,972 1,688,397
5.25 GACC Courtyard Chicago Lincolnshire 1,716,552 4,815,544 3,072,513 1,743,031 4,704,952 3,020,105 1,684,847 4,716,987 3,013,280 1,703,707
5.26 GACC Courtyard Phoenix Mesa 1,298,187 4,343,136 3,253,656 1,417,740 4,557,930 3,352,128 1,534,062 4,534,815 3,327,919 1,535,157
5.27 GACC Courtyard Chicago Waukegan Gurnee 1,921,067 5,206,675 3,575,794 1,839,299 5,352,811 3,614,326 1,952,063 4,861,709 3,395,577 1,661,042
5.28 GACC Courtyard Chicago Highland Park 1,417,611 4,195,286 3,062,617 1,380,990 4,354,348 3,131,794 1,470,875 4,438,745 3,146,281 1,540,785
5.29 GACC Courtyard Bakersfield 1,431,585 4,381,346 3,259,913 1,339,214 4,702,211 3,480,948 1,452,634 4,996,564 3,596,480 1,647,980
5.30 GACC Courtyard Norwalk 2,090,276 6,374,421 4,334,722 2,039,699 6,600,393 4,462,373 2,138,020 6,672,068 4,713,345 1,958,723
5.31 GACC Courtyard Kansas City Overland Park Metcalf 1,610,072 4,767,223 3,470,090 1,558,827 4,384,463 3,393,599 1,239,198 4,379,951 3,375,697 1,259,240
5.32 GACC Courtyard Silver Spring North 1,600,662 4,341,311 3,537,860 1,073,234 4,268,071 3,562,495 986,202 4,364,151 3,624,212 1,020,565
5.33 GACC Courtyard Raleigh Cary 1,722,837 4,695,844 3,225,409 1,676,235 4,992,003 3,386,747 1,811,057 4,564,350 3,249,744 1,520,407
5.34 GACC Courtyard New Haven Wallingford 1,429,542 4,498,920 3,337,086 1,345,116 4,719,207 3,520,829 1,392,293 4,767,955 3,669,714 1,293,627
5.35 GACC Courtyard Chicago Oakbrook Terrace 1,655,195 4,976,115 3,297,683 1,678,432 4,740,225 3,200,299 1,539,926 4,482,365 3,062,179 1,420,187
5.36 GACC Courtyard Indianapolis Castleton 1,486,179 4,726,686 3,176,845 1,740,780 4,234,827 3,208,120 1,199,093 4,164,482 3,185,562 1,161,619
5.37 GACC Courtyard Annapolis 1,295,878 4,422,336 3,388,454 1,263,255 4,349,729 3,450,511 1,134,888 4,237,402 3,332,779 1,140,393
5.38 GACC Courtyard Greenville Haywood Mall 1,990,246 4,974,024 3,004,023 2,166,822 4,724,139 2,958,666 1,956,549 4,125,393 2,713,319 1,584,482
5.39 GACC Courtyard Minneapolis St Paul Airport 1,779,527 4,996,873 3,745,539 1,451,147 5,341,247 3,893,080 1,663,244 4,963,488 3,760,928 1,401,839
5.40 GACC Courtyard San Antonio Downtown Market Square 1,152,547 4,662,301 4,103,520 1,059,014 4,794,979 4,202,544 1,092,669 4,913,335 4,278,747 1,152,664
5.41 GACC Courtyard Denver Stapleton 1,697,902 5,073,845 3,275,120 1,798,725 4,711,336 3,635,158 1,076,178 4,849,386 3,549,934 1,299,451
5.42 GACC Courtyard St. Louis Westport Plaza 1,663,408 5,010,264 3,535,324 1,731,713 4,600,520 3,426,327 1,424,267 4,764,492 3,533,102 1,484,814
5.43 GACC Courtyard Dallas Plano Parkway 1,724,808 4,649,022 3,203,393 1,445,629 4,283,756 3,251,598 1,032,159 3,996,665 3,191,673 804,991
5.44 GACC Courtyard Phoenix North Metrocenter 1,121,202 3,877,937 3,214,736 1,048,584 3,839,595 3,313,379 911,600 4,030,402 3,381,870 1,047,662
5.45 GACC Courtyard Dallas Richardson at Spring Valley 1,068,851 3,859,950 3,407,683 684,136 4,030,838 3,437,310 834,262 3,986,663 3,466,068 757,730
5.46 GACC Courtyard Birmingham Homewood 1,701,227 4,645,835 3,166,295 1,479,540 4,798,791 3,373,452 1,425,339 5,120,653 3,485,924 1,634,729
5.47 GACC Courtyard Atlanta Airport South 1,561,772 5,257,593 3,600,356 1,657,238 5,265,523 3,798,611 1,466,912 5,152,440 3,919,229 1,233,211
5.48 GACC Courtyard Atlanta Gwinnett Mall 1,140,605 4,542,068 3,492,572 1,337,442 4,452,227 3,452,348 1,290,546 4,405,150 3,326,181 1,367,123
5.49 GACC Courtyard Poughkeepsie 1,323,492 5,460,425 4,310,693 1,149,733 5,598,740 4,511,067 1,087,673 5,958,121 4,634,314 1,323,807
5.50 GACC Courtyard Memphis Airport 1,561,233 5,717,147 4,256,045 1,688,367 5,352,348 4,165,428 1,404,337 5,085,777 4,066,267 1,222,880
5.51 GACC Courtyard Charlotte South Park 2,713,596 6,160,259 3,484,174 2,676,085 5,602,943 3,346,825 2,256,118 5,162,944 3,199,391 1,963,553
5.52 GACC Courtyard Philadelphia Devon 2,734,396 6,609,772 4,077,150 2,532,621 6,449,958 4,062,744 2,387,214 6,064,896 3,964,438 2,100,458
6 JPMCB 1501 Broadway 19,193,922 40,459,655 20,217,261 20,242,394 44,459,219 20,188,804 24,270,415 45,988,841 21,992,510 23,996,331
7 JPMCB Apollo Education Group HQ Campus                    
8 JPMCB Bellagio Hotel and Casino 480,822,095 1,365,570,769 859,834,535 505,736,234 1,367,835,267 877,969,225 489,866,042 1,349,062,464 874,997,149 474,065,315
9 JPMCB 3500 Lacey 7,962,582 16,116,813 6,392,605 9,724,208 16,731,767 6,798,949 9,932,818 16,670,953 6,832,200 9,838,753
10 JPMCB Kings Plaza 42,598,711 64,923,243 25,486,495 39,436,748 69,684,148 27,595,961 42,088,187 76,315,642 28,858,298 47,457,344
11 CREFI The Westin Book Cadillac   39,463,892 28,351,309 11,112,583 39,440,190 28,808,906 10,631,284 38,738,364 28,889,943 9,848,421
12 CREFI East Village Multifamily Pool 3   2,672,101 578,262 2,093,840 2,783,654 607,135 2,176,519 2,727,067 642,811 2,084,256
12.01 CREFI 329-335 East 9th Street   1,789,347 371,392 1,417,956 1,920,719 386,229 1,534,490 1,851,442 414,798 1,436,644
12.02 CREFI 516-518 East 13th Street   882,754 206,870 675,884 862,935 220,906 642,029 875,625 228,013 647,612
13 GACC Crenshaw Plaza                    
14 GACC Staples Headquarters                    
15 JPMCB 3000 Post Oak 9,254,076 15,113,551 5,501,762 9,611,788 14,934,019 5,158,463 9,775,556 15,166,830 5,236,600 9,930,230
16 GACC 3205 Eastern Market 1,991,884 3,869,794 1,753,401 2,116,393 4,061,989 1,871,274 2,190,715 4,143,962 1,880,617 2,263,345
17 CREFI Mitchellville Plaza 2,651,248 4,289,351 1,269,295 3,020,055 4,362,404 1,292,220 3,070,184 4,409,070 1,343,214 3,065,856
18 JPMCB Stonemont Net Lease Portfolio               74,194,214 0 74,194,214
18.01 JPMCB Motorola Solutions               6,763,926 0 6,763,926
18.02 JPMCB MetLife - Bridgewater, NJ               6,360,564 0 6,360,564
18.03 JPMCB Baxalta               4,925,815 0 4,925,815
18.04 JPMCB Amerigroup Corporation               4,334,597 0 4,334,597
18.05 JPMCB MetLife - Warwick, RI               3,807,813 0 3,807,813
18.06 JPMCB DST Output - El Dorado Hills, CA               3,540,803 0 3,540,803
18.07 JPMCB Tate & Lyle               4,335,725 0 4,335,725
18.08 JPMCB MetLife - Aurora, IL               2,897,841 0 2,897,841
18.09 JPMCB Anthem Blue Cross and Blue Shield               3,093,750 0 3,093,750
18.10 JPMCB DST Output - South Windsor, CT               2,474,741 0 2,474,741
18.11 JPMCB DST Output - Kansas City, MO               2,406,140 0 2,406,140
18.12 JPMCB MetLife - Oriskany, NY               2,298,285 0 2,298,285
18.13 JPMCB MetLife - Dayton, OH               2,370,732 0 2,370,732
18.14 JPMCB Weatherford               3,519,392 0 3,519,392
18.15 JPMCB Anthem               1,837,660 0 1,837,660
18.16 JPMCB AAA Club Alliance               1,195,357 0 1,195,357
18.17 JPMCB MetLife - Convent Station, NJ               1,157,966 0 1,157,966
18.18 JPMCB Eby-Brown - West Mifflin, PA               1,139,608 0 1,139,608
18.19 JPMCB Eby-Brown - Ypsilanti, MI               1,068,019 0 1,068,019
18.20 JPMCB Capital One               968,818 0 968,818
18.21 JPMCB Eby-Brown - Springfield, OH               974,034 0 974,034
18.22 JPMCB Anthem Virginia               874,500 0 874,500
18.23 JPMCB SKF USA               1,331,568 0 1,331,568
18.24 JPMCB United Wisconsin               1,011,053 0 1,011,053
18.25 JPMCB Mylan Technologies               756,702 0 756,702
18.26 JPMCB First Midwest Bank - Lockport, IL               599,102 0 599,102
18.27 JPMCB First Midwest Bank - Plainfield, IL               570,531 0 570,531
18.28 JPMCB First Midwest Bank - Palos Heights, IL               516,744 0 516,744
18.29 JPMCB First Midwest Bank - Blue Island, IL               429,387 0 429,387
18.30 JPMCB First Midwest Bank - Highland , IN               419,315 0 419,315
18.31 JPMCB First Midwest Bank - Morris, IL               373,399 0 373,399
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL               299,687 0 299,687
18.33 JPMCB First Midwest Bank - Chicago Heights, IL               297,543 0 297,543
18.34 JPMCB First Midwest Bank - Peotone, IL               360,257 0 360,257
18.35 JPMCB First Midwest Bank - DeKalb, IL               258,862 0 258,862
18.36 JPMCB First Midwest Bank - Galesburg, IL               282,617 0 282,617
18.37 JPMCB First Midwest Bank - Schaumburg, IL               240,370 0 240,370
18.38 JPMCB First Midwest Bank - Country Club Hills, IL               230,691 0 230,691
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL               253,459 0 253,459
18.40 JPMCB First Midwest Bank - Crest Hill, IL               257,234 0 257,234
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL               197,608 0 197,608
18.42 JPMCB First Midwest Bank - Knoxville, IL               190,041 0 190,041
18.43 JPMCB First Midwest Bank - Lansing, IL               187,326 0 187,326
18.44 JPMCB First Midwest Bank - Zion, IL               192,668 0 192,668
18.45 JPMCB First Midwest Bank - Genoa, IL               167,073 0 167,073
18.46 JPMCB First Midwest Bank - Sycamore, IL               163,962 0 163,962
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL               165,303 0 165,303
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL               133,758 0 133,758
18.49 JPMCB First Midwest Bank - Crystal Lake, IL               178,179 0 178,179
18.50 JPMCB First Midwest Bank - Hammond, IN               143,139 0 143,139
18.51 JPMCB First Midwest Bank - Johnsburg, IL               135,608 0 135,608
18.52 JPMCB First Midwest Bank - North Chicago, IL               129,994 0 129,994
18.53 JPMCB First Midwest Bank - Waukegan, IL               145,249 0 145,249
18.54 JPMCB First Midwest Bank - Dyer, IN               128,188 0 128,188
18.55 JPMCB First Midwest Bank - Seneca, IL               111,024 0 111,024
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL               108,686 0 108,686
18.57 JPMCB First Midwest Bank - Crete, IL               108,145 0 108,145
18.58 JPMCB First Midwest Bank - Champaign, IL               105,300 0 105,300
18.59 JPMCB First Midwest Bank - East Moline, IL               108,493 0 108,493
18.60 JPMCB First Midwest Bank - Sandwich, IL               92,856 0 92,856
18.61 JPMCB First Midwest Bank - Gary, IN               96,403 0 96,403
18.62 JPMCB First Midwest Bank - Crown Point, IN               87,194 0 87,194
18.63 JPMCB First Midwest Bank - Griffith, IN               82,110 0 82,110
18.64 JPMCB First Midwest Bank - Frankfort, IL               71,844 0 71,844
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL               70,341 0 70,341
18.66 JPMCB First Midwest Bank - Park Forest, IL               59,113 0 59,113
19 JPMCB Drayton Tower 1,624,963 2,452,480 912,579 1,539,901 2,665,576 990,420 1,675,156 2,819,726 1,022,844 1,796,882
20 CREFI Michigan Multifamily Portfolio   4,762,558 2,712,626 2,049,932 4,836,190 2,784,233 2,051,958 5,244,592 3,039,554 2,205,038
20.01 CREFI Gale Gardens   1,819,721 1,009,431 810,290 1,904,586 1,035,904 868,682 2,021,283 1,119,540 901,744
20.02 CREFI Midtown Square   937,959 535,503 402,456 984,739 557,301 427,438 1,012,660 551,711 460,949
20.03 CREFI Carriage House   852,974 487,979 364,995 830,681 489,364 341,317 937,039 547,762 389,277
20.04 CREFI Morris Square   709,690 473,879 235,811 666,907 440,919 225,988 778,695 528,842 249,853
20.05 CREFI Silverstone   442,215 205,833 236,382 449,278 260,745 188,533 494,915 291,700 203,216
21 GACC Lone Star Court 2,419,995 6,683,497 4,384,718 2,298,779 6,655,391 4,183,315 2,472,075 7,135,951 4,279,747 2,856,203
22 CREFI 25 Jay Street 1,173,428 1,649,981 458,510 1,191,471 1,672,878 523,797 1,149,081 1,831,107 560,855 1,270,252
23 CREFI Katie Reed Building         1,198,370 458,111 740,259 827,680 446,411 381,269
24 JPMCB Veranda at Cinco Ranch   1,685,892 427,376 1,258,516 1,935,683 505,255 1,430,428 1,903,866 504,896 1,398,970
25 CREFI Alabama Hilton Portfolio   10,342,543 7,243,353 3,099,190 10,690,071 7,074,642 3,615,430 10,680,356 7,128,859 3,551,497
25.01 CREFI Homewood Suites Mobile East Bay Daphne   3,297,890 2,225,524 1,072,366 3,329,328 2,084,202 1,245,126 3,361,972 2,060,682 1,301,290
25.02 CREFI Hampton Inn Mobile East Bay Daphne   3,635,362 2,513,068 1,122,294 3,840,952 2,527,338 1,313,614 3,691,543 2,501,864 1,189,679
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne   3,409,291 2,504,761 904,530 3,519,791 2,463,102 1,056,689 3,626,841 2,566,313 1,060,528
26 CREFI 3431-3491 Merrick Road   1,405,487 486,824 918,663 1,440,776 509,216 931,560 1,480,450 500,100 980,351
27 CREFI River Ranch         1,076,132 386,553 689,579 1,164,444 435,600 728,844
28 JPMCB Holiday Inn Express Trinidad 1,120,116 3,615,416 2,571,460 1,043,956 3,896,506 2,782,166 1,114,340 3,990,876 2,739,261 1,251,614
29 CREFI 2177 East 21st Street   861,313 289,277 572,036 797,953 316,856 481,097 950,953 354,799 596,154
30 CREFI Walgreens Nyack, NY 670,000 670,000 0 670,000 670,000 0 670,000 670,000 0 670,000
31 CREFI 8-44 Brighton 11th Street 637,179 795,291 149,623 645,668 793,217 192,313 600,905 864,170 229,770 634,400
32 CREFI 725 Southern Boulevard         707,237 322,067 385,170 780,670 347,498 433,173
33 JPMCB 144 Willow Street                    
34 CREFI The Mark 318,051 455,403 82,559 372,844 379,773 83,145 296,627 476,279 85,785 390,493
35 GACC The Woods   374,253 303,988 70,266 580,796 260,926 319,870 623,503 272,890 350,613

 

 

 

 

ANNEX A-1

 

Loan # Seller(1) Property Name As of UW Economic Occupancy % UW Revenues ($)(4) UW Total Expenses ($) UW NOI ($)(4)(15)(16) UW Capital Items ($) UW NCF ($)(4)(16) UW NOI DSCR(17) UW NCF DSCR(17) UW NOI Debt Yield %
1 GACC Murphy Crossing 12/31/19 95.0% 12,815,715 3,680,819 9,134,896 708,956 8,425,940 2.96 2.73 10.7%
2 GACC/JPMCB Moffett Towers Buildings A, B & C 12/31/19 97.0% 69,255,640 11,194,319 58,061,321 1,211,290 56,850,031 3.70 3.63 13.1%
2.01 GACC/JPMCB Moffett Towers Building B                    
2.02 GACC/JPMCB Moffett Towers Building C                    
2.03 GACC/JPMCB Moffett Towers Building A                    
3 JPMCB 1633 Broadway 09/30/19 95.9% 190,585,947 71,435,784 119,150,163 2,472,436 116,677,727 3.93 3.84 11.9%
4 CREFI 650 Madison Avenue 09/30/19 96.3% 87,327,989 28,901,495 58,426,495 1,650,104 56,776,391 2.82 2.74 10.0%
5 GACC CBM Portfolio 09/30/19 71.9% 291,830,198 202,807,009 99,424,570 14,591,510 84,833,060 6.97 5.94 25.0%
5.01 GACC Courtyard Larkspur Landing Marin County 09/30/19 81.8% 10,606,885 6,313,605 5,093,110 530,344 4,562,766      
5.02 GACC Courtyard San Mateo Foster City 09/30/19 76.5% 10,075,100 5,507,288 5,227,381 503,755 4,723,626      
5.03 GACC Courtyard San Jose Cupertino 09/30/19 78.3% 9,929,264 5,237,133 4,692,130 496,463 4,195,667      
5.04 GACC Courtyard Boulder 09/30/19 66.7% 6,412,709 4,098,743 2,638,153 320,635 2,317,517      
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes 09/30/19 85.8% 7,071,345 4,762,563 2,835,580 353,567 2,482,013      
5.06 GACC Courtyard Los Angeles Hacienda Heights 09/30/19 79.5% 6,447,505 4,432,551 2,534,642 322,375 2,212,267      
5.07 GACC Courtyard Seattle South Center 09/30/19 78.7% 7,211,855 4,637,132 2,971,846 360,593 2,611,254      
5.08 GACC Courtyard Nashville Airport 09/30/19 78.3% 6,995,720 4,282,394 3,076,419 349,786 2,726,633      
5.09 GACC Courtyard Palm Springs 09/30/19 74.3% 6,444,877 4,130,091 2,631,625 322,244 2,309,381      
5.10 GACC Courtyard Portland Beaverton 09/30/19 67.7% 5,440,429 3,738,704 1,919,227 272,021 1,647,205      
5.11 GACC Courtyard Atlanta Perimeter Center 09/30/19 73.3% 6,151,593 4,083,960 2,493,524 307,580 2,185,945      
5.12 GACC Courtyard Detroit Livonia 09/30/19 68.8% 4,905,287 3,206,698 1,899,973 245,264 1,654,708      
5.13 GACC Courtyard St. Louis Creve Coeur 09/30/19 67.3% 5,485,918 3,754,890 2,007,206 274,296 1,732,910      
5.14 GACC Courtyard Lincroft Red Bank 09/30/19 79.1% 6,609,633 4,550,578 2,358,806 330,482 2,028,324      
5.15 GACC Courtyard Rye 09/30/19 72.5% 6,784,031 5,039,573 2,085,216 339,202 1,746,014      
5.16 GACC Courtyard Fresno 09/30/19 76.9% 6,896,173 4,365,589 2,530,584 344,809 2,185,775      
5.17 GACC Courtyard Tampa Westshore 09/30/19 82.5% 5,671,150 4,641,944 1,029,206 283,558 745,649      
5.18 GACC Courtyard Boston Andover 09/30/19 68.5% 6,344,692 4,351,043 2,250,473 317,235 1,933,239      
5.19 GACC Courtyard Detroit Metro Airport 09/30/19 79.7% 4,815,378 3,446,541 1,570,859 240,769 1,330,090      
5.20 GACC Courtyard Denver Tech Center 09/30/19 59.3% 4,934,676 3,540,939 1,666,630 246,734 1,419,896      
5.21 GACC Courtyard Charlottesville North 09/30/19 62.8% 4,195,427 3,045,137 1,318,621 209,771 1,108,849      
5.22 GACC Courtyard St. Petersburg Clearwater 09/30/19 72.8% 5,105,160 3,909,777 1,401,653 255,258 1,146,395      
5.23 GACC Courtyard Fort Lauderdale Plantation 09/30/19 77.8% 5,955,730 4,088,632 2,165,038 297,786 1,867,252      
5.24 GACC Courtyard West Palm Beach 09/30/19 79.7% 5,713,823 4,282,972 1,688,397 285,691 1,402,706      
5.25 GACC Courtyard Chicago Lincolnshire 09/30/19 57.4% 4,716,987 3,013,280 1,703,707 235,849 1,467,858      
5.26 GACC Courtyard Phoenix Mesa 09/30/19 80.9% 4,575,428 3,330,355 1,573,333 228,771 1,344,562      
5.27 GACC Courtyard Chicago Waukegan Gurnee 09/30/19 63.6% 4,861,709 3,395,577 1,661,042 243,085 1,417,957      
5.28 GACC Courtyard Chicago Highland Park 09/30/19 57.0% 4,438,745 3,146,281 1,540,785 221,937 1,318,848      
5.29 GACC Courtyard Bakersfield 09/30/19 77.4% 4,996,564 3,596,480 1,647,980 249,828 1,398,152      
5.30 GACC Courtyard Norwalk 09/30/19 75.5% 6,672,068 4,713,345 1,958,723 333,603 1,625,119      
5.31 GACC Courtyard Kansas City Overland Park Metcalf 09/30/19 61.5% 4,379,951 3,375,697 1,259,240 218,998 1,040,242      
5.32 GACC Courtyard Silver Spring North 09/30/19 64.6% 4,364,151 3,624,212 1,020,565 218,208 802,357      
5.33 GACC Courtyard Raleigh Cary 09/30/19 66.9% 4,924,419 3,271,348 1,858,872 246,221 1,612,651      
5.34 GACC Courtyard New Haven Wallingford 09/30/19 66.0% 4,767,955 3,669,714 1,293,627 238,398 1,055,230      
5.35 GACC Courtyard Chicago Oakbrook Terrace 09/30/19 69.5% 4,668,218 3,073,330 1,594,889 233,411 1,361,478      
5.36 GACC Courtyard Indianapolis Castleton 09/30/19 67.2% 4,241,438 3,190,179 1,233,959 212,072 1,021,887      
5.37 GACC Courtyard Annapolis 09/30/19 63.8% 4,237,402 3,332,779 1,140,393 211,870 928,523      
5.38 GACC Courtyard Greenville Haywood Mall 09/30/19 70.9% 4,673,089 2,828,689 2,016,808 233,654 1,783,153      
5.39 GACC Courtyard Minneapolis St Paul Airport 09/30/19 73.7% 4,963,488 3,760,928 1,401,839 248,174 1,153,664      
5.40 GACC Courtyard San Antonio Downtown Market Square 09/30/19 75.6% 4,913,335 4,278,747 1,152,664 245,667 906,997      
5.41 GACC Courtyard Denver Stapleton 09/30/19 67.7% 4,849,386 3,549,934 1,299,451 242,469 1,056,982      
5.42 GACC Courtyard St. Louis Westport Plaza 09/30/19 68.7% 4,764,492 3,533,102 1,484,814 238,225 1,246,589      
5.43 GACC Courtyard Dallas Plano Parkway 09/30/19 60.0% 3,996,665 3,191,673 804,991 199,833 605,158      
5.44 GACC Courtyard Phoenix North Metrocenter 09/30/19 62.0% 4,030,402 3,381,870 1,047,662 201,520 846,142      
5.45 GACC Courtyard Dallas Richardson at Spring Valley 09/30/19 72.2% 3,986,663 3,466,068 757,730 199,333 558,397      
5.46 GACC Courtyard Birmingham Homewood 09/30/19 75.3% 4,830,790 3,468,532 1,362,258 241,539 1,120,718      
5.47 GACC Courtyard Atlanta Airport South 09/30/19 78.5% 5,314,489 3,928,952 1,385,537 265,724 1,119,812      
5.48 GACC Courtyard Atlanta Gwinnett Mall 09/30/19 77.9% 4,405,150 3,326,181 1,367,123 220,257 1,146,866      
5.49 GACC Courtyard Poughkeepsie 09/30/19 80.1% 5,958,121 4,634,314 1,323,807 297,906 1,025,901      
5.50 GACC Courtyard Memphis Airport 09/30/19 76.8% 5,085,777 4,066,267 1,222,880 254,289 968,591      
5.51 GACC Courtyard Charlotte South Park 09/30/19 71.9% 5,594,280 3,225,271 2,369,009 279,714 2,089,295      
5.52 GACC Courtyard Philadelphia Devon 09/30/19 69.2% 6,414,676 3,985,425 2,429,251 320,734 2,108,517      
6 JPMCB 1501 Broadway 09/30/19 81.6% 50,507,018 22,848,219 27,658,799 870,216 26,788,583 4.50 4.36 13.8%
7 JPMCB Apollo Education Group HQ Campus   95.0% 13,609,674 0 13,609,674 719,597 12,890,078 4.38 4.15 14.9%
8 JPMCB Bellagio Hotel and Casino 09/30/19 94.8% 1,349,062,464 874,997,149 474,065,315 20,235,937 453,829,378 8.80 8.42 28.3%
9 JPMCB 3500 Lacey 08/31/19 92.5% 16,083,340 6,638,162 9,445,178 671,579 8,773,598 2.50 2.32 11.0%
10 JPMCB Kings Plaza 09/30/19 95.0% 81,045,187 29,004,262 52,040,925 1,134,954 50,905,970 3.14 3.07 10.7%
11 CREFI The Westin Book Cadillac 12/31/19 77.6% 38,738,364 28,954,151 9,784,213 1,549,535 8,234,678 2.12 1.78 12.7%
12 CREFI East Village Multifamily Pool 3 11/30/19 94.2% 2,762,406 699,417 2,062,988 34,446 2,028,542 1.74 1.71 6.5%
12.01 CREFI 329-335 East 9th Street 11/30/19 94.2% 1,885,035 451,339 1,433,696 26,546 1,407,150      
12.02 CREFI 516-518 East 13th Street 11/30/19 94.3% 877,370 248,079 629,292 7,900 621,392      
13 GACC Crenshaw Plaza   95.1% 4,637,974 1,914,660 2,723,314 161,219 2,562,095 2.06 1.93 8.8%
14 GACC Staples Headquarters   92.5% 11,946,034 358,381 11,587,653 285,840 11,301,813 4.08 3.98 12.9%
15 JPMCB 3000 Post Oak 09/30/19 95.0% 14,781,135 5,159,071 9,622,064 746,285 8,875,778 2.38 2.19 12.0%
16 GACC 3205 Eastern Market 11/30/19 93.8% 4,260,143 1,879,744 2,380,399 117,909 2,262,490 2.53 2.40 9.3%
17 CREFI Mitchellville Plaza 09/30/19 82.2% 3,742,489 1,303,815 2,438,675 113,184 2,325,490 1.60 1.53 9.7%
18 JPMCB Stonemont Net Lease Portfolio T-1 2/29/2020 Annualized 97.5% 114,676,741 41,857,011 72,819,731 1,454,568 71,365,163 3.77 3.70 17.2%
18.01 JPMCB Motorola Solutions T-1 2/29/2020 Annualized 97.5% 10,427,031 3,805,866 6,621,164 0 6,621,164      
18.02 JPMCB MetLife - Bridgewater, NJ T-1 2/29/2020 Annualized 97.5% 9,945,264 3,630,021 6,315,242 0 6,315,242      
18.03 JPMCB Baxalta T-1 2/29/2020 Annualized 97.5% 7,832,718 2,858,942 4,973,776 0 4,973,776      
18.04 JPMCB Amerigroup Corporation T-1 2/29/2020 Annualized 97.5% 6,893,620 2,516,171 4,377,449 0 4,377,449      
18.05 JPMCB MetLife - Warwick, RI T-1 2/29/2020 Annualized 97.5% 5,953,829 2,173,147 3,780,681 0 3,780,681      
18.06 JPMCB DST Output - El Dorado Hills, CA T-1 2/29/2020 Annualized 97.5% 5,554,791 2,027,499 3,527,292 0 3,527,292      
18.07 JPMCB Tate & Lyle T-1 2/29/2020 Annualized 97.5% 6,679,076 2,437,863 4,241,213 0 4,241,213      
18.08 JPMCB MetLife - Aurora, IL T-1 2/29/2020 Annualized 97.5% 4,606,528 1,681,383 2,925,146 0 2,925,146      
18.09 JPMCB Anthem Blue Cross and Blue Shield T-1 2/29/2020 Annualized 97.5% 4,578,985 1,671,329 2,907,655 0 2,907,655      
18.10 JPMCB DST Output - South Windsor, CT T-1 2/29/2020 Annualized 97.5% 3,882,358 1,417,061 2,465,297 0 2,465,297      
18.11 JPMCB DST Output - Kansas City, MO T-1 2/29/2020 Annualized 97.5% 3,774,737 1,377,779 2,396,958 0 2,396,958      
18.12 JPMCB MetLife - Oriskany, NY T-1 2/29/2020 Annualized 97.5% 3,593,557 1,311,648 2,281,909 0 2,281,909      
18.13 JPMCB MetLife - Dayton, OH T-1 2/29/2020 Annualized 97.5% 3,706,834 1,352,994 2,353,840 0 2,353,840      
18.14 JPMCB Weatherford T-1 2/29/2020 Annualized 97.5% 5,287,101 1,929,792 3,357,309 364,703 2,992,607      
18.15 JPMCB Anthem T-1 2/29/2020 Annualized 97.5% 2,719,876 992,755 1,727,121 0 1,727,121      
18.16 JPMCB AAA Club Alliance T-1 2/29/2020 Annualized 97.5% 1,804,463 658,629 1,145,834 102,731 1,043,103      
18.17 JPMCB MetLife - Convent Station, NJ T-1 2/29/2020 Annualized 97.5% 1,810,575 660,860 1,149,715 0 1,149,715      
18.18 JPMCB Eby-Brown - West Mifflin, PA T-1 2/29/2020 Annualized 97.5% 1,712,008 624,883 1,087,125 222,290 864,835      
18.19 JPMCB Eby-Brown - Ypsilanti, MI T-1 2/29/2020 Annualized 97.5% 1,604,461 585,628 1,018,833 377,500 641,333      
18.20 JPMCB Capital One T-1 2/29/2020 Annualized 97.5% 1,475,772 538,657 937,115 0 937,115      
18.21 JPMCB Eby-Brown - Springfield, OH T-1 2/29/2020 Annualized 97.5% 1,463,268 534,093 929,175 302,763 626,413      
18.22 JPMCB Anthem Virginia T-1 2/29/2020 Annualized 97.5% 1,294,326 472,429 821,897 0 821,897      
18.23 JPMCB SKF USA T-1 2/29/2020 Annualized 97.5% 1,979,394 722,479 1,256,915 0 1,256,915      
18.24 JPMCB United Wisconsin T-1 2/29/2020 Annualized 97.5% 1,531,504 558,999 972,505 84,581 887,924      
18.25 JPMCB Mylan Technologies T-1 2/29/2020 Annualized 97.5% 1,171,394 427,559 743,835 0 743,835      
18.26 JPMCB First Midwest Bank - Lockport, IL T-1 2/29/2020 Annualized 97.5% 917,146 334,758 582,388 0 582,388      
18.27 JPMCB First Midwest Bank - Plainfield, IL T-1 2/29/2020 Annualized 97.5% 873,408 318,794 554,614 0 554,614      
18.28 JPMCB First Midwest Bank - Palos Heights, IL T-1 2/29/2020 Annualized 97.5% 791,067 288,740 502,328 0 502,328      
18.29 JPMCB First Midwest Bank - Blue Island, IL T-1 2/29/2020 Annualized 97.5% 657,336 239,928 417,408 0 417,408      
18.30 JPMCB First Midwest Bank - Highland , IN T-1 2/29/2020 Annualized 97.5% 641,916 234,299 407,617 0 407,617      
18.31 JPMCB First Midwest Bank - Morris, IL T-1 2/29/2020 Annualized 97.5% 571,625 208,643 362,982 0 362,982      
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL T-1 2/29/2020 Annualized 97.5% 458,782 167,455 291,326 0 291,326      
18.33 JPMCB First Midwest Bank - Chicago Heights, IL T-1 2/29/2020 Annualized 97.5% 455,499 166,257 289,242 0 289,242      
18.34 JPMCB First Midwest Bank - Peotone, IL T-1 2/29/2020 Annualized 97.5% 551,505 201,299 350,206 0 350,206      
18.35 JPMCB First Midwest Bank - DeKalb, IL T-1 2/29/2020 Annualized 97.5% 396,283 144,643 251,640 0 251,640      
18.36 JPMCB First Midwest Bank - Galesburg, IL T-1 2/29/2020 Annualized 97.5% 432,650 157,917 274,733 0 274,733      
18.37 JPMCB First Midwest Bank - Schaumburg, IL T-1 2/29/2020 Annualized 97.5% 367,975 134,311 233,664 0 233,664      
18.38 JPMCB First Midwest Bank - Country Club Hills, IL T-1 2/29/2020 Annualized 97.5% 353,158 128,903 224,255 0 224,255      
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL T-1 2/29/2020 Annualized 97.5% 388,012 141,624 246,388 0 246,388      
18.40 JPMCB First Midwest Bank - Crest Hill, IL T-1 2/29/2020 Annualized 97.5% 393,791 143,734 250,057 0 250,057      
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL T-1 2/29/2020 Annualized 97.5% 302,512 110,417 192,095 0 192,095      
18.42 JPMCB First Midwest Bank - Knoxville, IL T-1 2/29/2020 Annualized 97.5% 290,927 106,188 184,739 0 184,739      
18.43 JPMCB First Midwest Bank - Lansing, IL T-1 2/29/2020 Annualized 97.5% 286,771 104,672 182,100 0 182,100      
18.44 JPMCB First Midwest Bank - Zion, IL T-1 2/29/2020 Annualized 97.5% 294,950 107,657 187,293 0 187,293      
18.45 JPMCB First Midwest Bank - Genoa, IL T-1 2/29/2020 Annualized 97.5% 255,767 93,355 162,412 0 162,412      
18.46 JPMCB First Midwest Bank - Sycamore, IL T-1 2/29/2020 Annualized 97.5% 251,005 91,617 159,388 0 159,388      
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL T-1 2/29/2020 Annualized 97.5% 253,058 92,366 160,692 0 160,692      
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL T-1 2/29/2020 Annualized 97.5% 204,767 74,740 130,027 0 130,027      
18.49 JPMCB First Midwest Bank - Crystal Lake, IL T-1 2/29/2020 Annualized 97.5% 272,769 99,561 173,208 0 173,208      
18.50 JPMCB First Midwest Bank - Hammond, IN T-1 2/29/2020 Annualized 97.5% 219,127 79,981 139,146 0 139,146      
18.51 JPMCB First Midwest Bank - Johnsburg, IL T-1 2/29/2020 Annualized 97.5% 207,598 75,773 131,825 0 131,825      
18.52 JPMCB First Midwest Bank - North Chicago, IL T-1 2/29/2020 Annualized 97.5% 199,003 72,636 126,367 0 126,367      
18.53 JPMCB First Midwest Bank - Waukegan, IL T-1 2/29/2020 Annualized 97.5% 222,357 81,160 141,197 0 141,197      
18.54 JPMCB First Midwest Bank - Dyer, IN T-1 2/29/2020 Annualized 97.5% 196,239 71,627 124,612 0 124,612      
18.55 JPMCB First Midwest Bank - Seneca, IL T-1 2/29/2020 Annualized 97.5% 169,964 62,037 107,927 0 107,927      
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL T-1 2/29/2020 Annualized 97.5% 166,384 60,730 105,654 0 105,654      
18.57 JPMCB First Midwest Bank - Crete, IL T-1 2/29/2020 Annualized 97.5% 165,556 60,428 105,128 0 105,128      
18.58 JPMCB First Midwest Bank - Champaign, IL T-1 2/29/2020 Annualized 97.5% 161,200 58,838 102,362 0 102,362      
18.59 JPMCB First Midwest Bank - East Moline, IL T-1 2/29/2020 Annualized 97.5% 166,089 60,623 105,467 0 105,467      
18.60 JPMCB First Midwest Bank - Sandwich, IL T-1 2/29/2020 Annualized 97.5% 142,151 51,885 90,266 0 90,266      
18.61 JPMCB First Midwest Bank - Gary, IN T-1 2/29/2020 Annualized 97.5% 147,580 53,867 93,713 0 93,713      
18.62 JPMCB First Midwest Bank - Crown Point, IN T-1 2/29/2020 Annualized 97.5% 133,483 48,721 84,761 0 84,761      
18.63 JPMCB First Midwest Bank - Griffith, IN T-1 2/29/2020 Annualized 97.5% 125,699 45,880 79,819 0 79,819      
18.64 JPMCB First Midwest Bank - Frankfort, IL T-1 2/29/2020 Annualized 97.5% 109,983 40,144 69,839 0 69,839      
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL T-1 2/29/2020 Annualized 97.5% 107,683 39,304 68,379 0 68,379      
18.66 JPMCB First Midwest Bank - Park Forest, IL T-1 2/29/2020 Annualized 97.5% 90,495 33,031 57,464 0 57,464      
19 JPMCB Drayton Tower 12/31/19 94.9% 2,936,914 1,190,234 1,746,680 32,402 1,714,278 1.27 1.25 7.4%
20 CREFI Michigan Multifamily Portfolio 12/31/19 90.4% 5,244,592 3,063,402 2,181,191 184,800 1,996,391 1.76 1.61 9.9%
20.01 CREFI Gale Gardens 12/31/19 88.6% 2,021,283 1,113,427 907,856 69,900 837,956      
20.02 CREFI Midtown Square 12/31/19 94.3% 1,012,660 553,518 459,142 32,400 426,742      
20.03 CREFI Carriage House 12/31/19 90.1% 937,039 570,517 366,522 35,700 330,822      
20.04 CREFI Morris Square 12/31/19 89.4% 778,695 531,708 246,987 28,800 218,187      
20.05 CREFI Silverstone 12/31/19 92.0% 494,915 294,231 200,684 18,000 182,684      
21 GACC Lone Star Court 10/31/19 75.6% 7,135,951 4,284,121 2,851,830 285,438 2,566,392 4.03 3.63 14.3%
22 CREFI 25 Jay Street 09/30/19 96.1% 1,918,469 647,077 1,271,392 25,643 1,245,749 1.72 1.68 6.9%
23 CREFI Katie Reed Building 12/31/19 95.0% 1,617,815 441,549 1,176,267 52,412 1,123,855 2.29 2.18 8.1%
24 JPMCB Veranda at Cinco Ranch 12/31/19 95.0% 1,920,076 490,776 1,429,300 117,037 1,312,263 3.30 3.03 11.5%
25 CREFI Alabama Hilton Portfolio 11/30/19 69.9% 10,680,356 7,143,572 3,536,784 427,214 3,109,570 1.87 1.64 12.2%
25.01 CREFI Homewood Suites Mobile East Bay Daphne 11/30/19 73.9% 3,361,972 2,076,767 1,285,205 134,479 1,150,726      
25.02 CREFI Hampton Inn Mobile East Bay Daphne 11/30/19 68.5% 3,691,543 2,497,846 1,193,697 147,662 1,046,036      
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne 11/30/19 68.0% 3,626,841 2,568,959 1,057,882 145,074 912,808      
26 CREFI 3431-3491 Merrick Road 12/31/19 89.1% 1,591,441 515,764 1,075,676 65,842 1,009,835 2.82 2.65 10.8%
27 CREFI River Ranch 09/30/19 94.9% 1,212,040 440,302 771,738 26,000 745,738 1.41 1.37 8.2%
28 JPMCB Holiday Inn Express Trinidad 11/30/19 76.5% 3,071,137 1,838,410 1,232,727 0 1,232,727 2.23 2.23 14.9%
29 CREFI 2177 East 21st Street 12/31/19 97.0% 950,473 382,395 568,078 16,006 552,072 2.10 2.04 7.9%
30 CREFI Walgreens Nyack, NY 10/31/19 97.0% 734,329 114,810 619,519 8,356 611,163 2.62 2.59 9.7%
31 CREFI 8-44 Brighton 11th Street 12/31/19 95.0% 922,933 243,951 678,982 52,040 626,941 3.07 2.83 11.3%
32 CREFI 725 Southern Boulevard 12/31/19 96.9% 793,382 348,637 444,745 16,235 428,510 1.91 1.84 7.5%
33 JPMCB 144 Willow Street   98.0% 471,870 125,525 346,345 2,500 343,845 1.51 1.50 6.4%
34 CREFI The Mark 11/30/19 86.8% 532,381 92,736 439,645 17,047 422,598 2.65 2.54 9.8%
35 GACC The Woods 10/31/19 94.4% 639,240 277,913 361,327 14,250 347,077 1.30 1.25 8.2%

 

 

 

 

ANNEX A-1

 

Loan # Seller(1) Property Name UW NCF Debt Yield % Title Type(18) Ground Lease Expiration Ground Lease Extension Terms Franchise Expiration Date(19) PML %  
1 GACC Murphy Crossing 9.9% Fee       15%  
2 GACC/JPMCB Moffett Towers Buildings A, B & C 12.8% Fee       6%  
2.01 GACC/JPMCB Moffett Towers Building B   Fee       6%  
2.02 GACC/JPMCB Moffett Towers Building C   Fee       6%  
2.03 GACC/JPMCB Moffett Towers Building A   Fee       6%  
3 JPMCB 1633 Broadway 11.7% Fee          
4 CREFI 650 Madison Avenue 9.7% Fee          
5 GACC CBM Portfolio 21.3% Various Various Various   Various  
5.01 GACC Courtyard Larkspur Landing Marin County   Fee/Leasehold 12/31/2068 None 12/31/2025 8%  
5.02 GACC Courtyard San Mateo Foster City   Fee/Leasehold 12/31/2068 None 12/31/2025 9%  
5.03 GACC Courtyard San Jose Cupertino   Leasehold 12/31/2033 Three, 10-year options 12/31/2025 10%  
5.04 GACC Courtyard Boulder   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes   Fee/Leasehold 12/31/2068 None 12/31/2025 9%  
5.06 GACC Courtyard Los Angeles Hacienda Heights   Fee/Leasehold 12/31/2068 None 12/31/2025 9%  
5.07 GACC Courtyard Seattle South Center   Fee/Leasehold 12/31/2068 None 12/31/2025 7%  
5.08 GACC Courtyard Nashville Airport   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.09 GACC Courtyard Palm Springs   Fee/Leasehold 12/31/2068 None 12/31/2025 10%  
5.10 GACC Courtyard Portland Beaverton   Fee/Leasehold 12/31/2068 None 12/31/2025 5%  
5.11 GACC Courtyard Atlanta Perimeter Center   Leasehold 12/31/2068 None 12/31/2025    
5.12 GACC Courtyard Detroit Livonia   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.13 GACC Courtyard St. Louis Creve Coeur   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.14 GACC Courtyard Lincroft Red Bank   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.15 GACC Courtyard Rye   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.16 GACC Courtyard Fresno   Leasehold 06/30/2054 None 12/31/2025 5%  
5.17 GACC Courtyard Tampa Westshore   Fee/Leasehold 07/01/2068 None 12/31/2025    
5.18 GACC Courtyard Boston Andover   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.19 GACC Courtyard Detroit Metro Airport   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.20 GACC Courtyard Denver Tech Center   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.21 GACC Courtyard Charlottesville North   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.22 GACC Courtyard St. Petersburg Clearwater   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.23 GACC Courtyard Fort Lauderdale Plantation   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.24 GACC Courtyard West Palm Beach   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.25 GACC Courtyard Chicago Lincolnshire   Fee     12/31/2025    
5.26 GACC Courtyard Phoenix Mesa   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.27 GACC Courtyard Chicago Waukegan Gurnee   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.28 GACC Courtyard Chicago Highland Park   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.29 GACC Courtyard Bakersfield   Fee/Leasehold 12/31/2068 None 12/31/2025 7%  
5.30 GACC Courtyard Norwalk   Leasehold 12/31/2028 Seven, 5-year options 12/31/2025    
5.31 GACC Courtyard Kansas City Overland Park Metcalf   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.32 GACC Courtyard Silver Spring North   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.33 GACC Courtyard Raleigh Cary   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.34 GACC Courtyard New Haven Wallingford   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.35 GACC Courtyard Chicago Oakbrook Terrace   Fee     12/31/2025    
5.36 GACC Courtyard Indianapolis Castleton   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.37 GACC Courtyard Annapolis   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.38 GACC Courtyard Greenville Haywood Mall   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.39 GACC Courtyard Minneapolis St Paul Airport   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.40 GACC Courtyard San Antonio Downtown Market Square   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.41 GACC Courtyard Denver Stapleton   Fee     12/31/2025    
5.42 GACC Courtyard St. Louis Westport Plaza   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.43 GACC Courtyard Dallas Plano Parkway   Fee     12/31/2025    
5.44 GACC Courtyard Phoenix North Metrocenter   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.45 GACC Courtyard Dallas Richardson at Spring Valley   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.46 GACC Courtyard Birmingham Homewood   Fee     12/31/2025    
5.47 GACC Courtyard Atlanta Airport South   Fee     12/31/2025    
5.48 GACC Courtyard Atlanta Gwinnett Mall   Fee/Leasehold 12/31/2068 None 12/31/2025    
5.49 GACC Courtyard Poughkeepsie   Leasehold 12/31/2095 None 12/31/2025    
5.50 GACC Courtyard Memphis Airport   Fee/Leasehold 12/31/2068 None 12/31/2025 7%  
5.51 GACC Courtyard Charlotte South Park   Leasehold 12/31/2029 Two, 10-year options 12/31/2025    
5.52 GACC Courtyard Philadelphia Devon   Leasehold 12/31/2028 One, 10-year option 12/31/2025    
6 JPMCB 1501 Broadway 13.4% Fee          
7 JPMCB Apollo Education Group HQ Campus 14.1% Fee          
8 JPMCB Bellagio Hotel and Casino 27.1% Fee/Leasehold 04/27/2033 Two, 20-year options      
9 JPMCB 3500 Lacey 10.2% Fee          
10 JPMCB Kings Plaza 10.5% Fee/Leasehold 05/28/2028 Three, 10-year options followed by one, nine-year option      
11 CREFI The Westin Book Cadillac 10.7% Fee     12/31/2032    
12 CREFI East Village Multifamily Pool 3 6.4% Fee          
12.01 CREFI 329-335 East 9th Street   Fee          
12.02 CREFI 516-518 East 13th Street   Fee          
13 GACC Crenshaw Plaza 8.3% Fee       16%  
14 GACC Staples Headquarters 12.6% Fee          
15 JPMCB 3000 Post Oak 11.1% Fee          
16 GACC 3205 Eastern Market 8.8% Fee          
17 CREFI Mitchellville Plaza 9.2% Fee          
18 JPMCB Stonemont Net Lease Portfolio 16.9% Various Various Various   Various  
18.01 JPMCB Motorola Solutions   Fee          
18.02 JPMCB MetLife - Bridgewater, NJ   Fee          
18.03 JPMCB Baxalta   Fee          
18.04 JPMCB Amerigroup Corporation   Fee          
18.05 JPMCB MetLife - Warwick, RI   Fee          
18.06 JPMCB DST Output - El Dorado Hills, CA   Fee       3%  
18.07 JPMCB Tate & Lyle   Fee          
18.08 JPMCB MetLife - Aurora, IL   Fee          
18.09 JPMCB Anthem Blue Cross and Blue Shield   Fee          
18.10 JPMCB DST Output - South Windsor, CT   Fee          
18.11 JPMCB DST Output - Kansas City, MO   Fee          
18.12 JPMCB MetLife - Oriskany, NY   Fee          
18.13 JPMCB MetLife - Dayton, OH   Fee          
18.14 JPMCB Weatherford   Fee          
18.15 JPMCB Anthem   Fee          
18.16 JPMCB AAA Club Alliance   Fee          
18.17 JPMCB MetLife - Convent Station, NJ   Fee          
18.18 JPMCB Eby-Brown - West Mifflin, PA   Fee          
18.19 JPMCB Eby-Brown - Ypsilanti, MI   Fee          
18.20 JPMCB Capital One   Fee          
18.21 JPMCB Eby-Brown - Springfield, OH   Fee          
18.22 JPMCB Anthem Virginia   Fee          
18.23 JPMCB SKF USA   Leasehold 12/31/2027 None      
18.24 JPMCB United Wisconsin   Fee          
18.25 JPMCB Mylan Technologies   Fee          
18.26 JPMCB First Midwest Bank - Lockport, IL   Fee          
18.27 JPMCB First Midwest Bank - Plainfield, IL   Fee          
18.28 JPMCB First Midwest Bank - Palos Heights, IL   Fee          
18.29 JPMCB First Midwest Bank - Blue Island, IL   Fee          
18.30 JPMCB First Midwest Bank - Highland , IN   Fee          
18.31 JPMCB First Midwest Bank - Morris, IL   Fee          
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL   Fee          
18.33 JPMCB First Midwest Bank - Chicago Heights, IL   Fee          
18.34 JPMCB First Midwest Bank - Peotone, IL   Fee          
18.35 JPMCB First Midwest Bank - DeKalb, IL   Fee          
18.36 JPMCB First Midwest Bank - Galesburg, IL   Fee          
18.37 JPMCB First Midwest Bank - Schaumburg, IL   Fee          
18.38 JPMCB First Midwest Bank - Country Club Hills, IL   Fee          
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL   Fee          
18.40 JPMCB First Midwest Bank - Crest Hill, IL   Fee          
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL   Fee          
18.42 JPMCB First Midwest Bank - Knoxville, IL   Fee          
18.43 JPMCB First Midwest Bank - Lansing, IL   Fee          
18.44 JPMCB First Midwest Bank - Zion, IL   Fee          
18.45 JPMCB First Midwest Bank - Genoa, IL   Fee          
18.46 JPMCB First Midwest Bank - Sycamore, IL   Fee          
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL   Fee          
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL   Fee          
18.49 JPMCB First Midwest Bank - Crystal Lake, IL   Fee          
18.50 JPMCB First Midwest Bank - Hammond, IN   Fee          
18.51 JPMCB First Midwest Bank - Johnsburg, IL   Fee          
18.52 JPMCB First Midwest Bank - North Chicago, IL   Fee          
18.53 JPMCB First Midwest Bank - Waukegan, IL   Fee          
18.54 JPMCB First Midwest Bank - Dyer, IN   Fee          
18.55 JPMCB First Midwest Bank - Seneca, IL   Fee          
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL   Fee          
18.57 JPMCB First Midwest Bank - Crete, IL   Fee          
18.58 JPMCB First Midwest Bank - Champaign, IL   Fee          
18.59 JPMCB First Midwest Bank - East Moline, IL   Fee          
18.60 JPMCB First Midwest Bank - Sandwich, IL   Fee          
18.61 JPMCB First Midwest Bank - Gary, IN   Fee          
18.62 JPMCB First Midwest Bank - Crown Point, IN   Fee          
18.63 JPMCB First Midwest Bank - Griffith, IN   Fee          
18.64 JPMCB First Midwest Bank - Frankfort, IL   Fee          
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL   Fee          
18.66 JPMCB First Midwest Bank - Park Forest, IL   Fee          
19 JPMCB Drayton Tower 7.2% Fee          
20 CREFI Michigan Multifamily Portfolio 9.1% Fee          
20.01 CREFI Gale Gardens   Fee          
20.02 CREFI Midtown Square   Fee          
20.03 CREFI Carriage House   Fee          
20.04 CREFI Morris Square   Fee          
20.05 CREFI Silverstone   Fee          
21 GACC Lone Star Court 12.8% Fee          
22 CREFI 25 Jay Street 6.7% Fee          
23 CREFI Katie Reed Building 7.8% Fee          
24 JPMCB Veranda at Cinco Ranch 10.6% Fee          
25 CREFI Alabama Hilton Portfolio 10.7% Fee          
25.01 CREFI Homewood Suites Mobile East Bay Daphne   Fee     03/31/2032    
25.02 CREFI Hampton Inn Mobile East Bay Daphne   Fee     03/31/2032    
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne   Fee     03/31/2032    
26 CREFI 3431-3491 Merrick Road 10.1% Fee          
27 CREFI River Ranch 8.0% Fee          
28 JPMCB Holiday Inn Express Trinidad 14.9% Fee     01/10/2035    
29 CREFI 2177 East 21st Street 7.7% Fee          
30 CREFI Walgreens Nyack, NY 9.5% Fee          
31 CREFI 8-44 Brighton 11th Street 10.4% Fee          
32 CREFI 725 Southern Boulevard 7.2% Fee          
33 JPMCB 144 Willow Street 6.4% Fee          
34 CREFI The Mark 9.4% Fee       9%  
35 GACC The Woods 7.9% Fee          

 

 

 

 

ANNEX A-1

 

     

UPFRONT ESCROW(20) 

Loan # Seller(1) Property Name Upfront Capex Reserve ($) Upfront Engin. Reserve ($) Upfront Envir. Reserve ($) Upfront TI/LC Reserve ($) Upfront RE Tax Reserve ($) Upfront Ins. Reserve ($) Upfront Debt Service Reserve ($) Upfront Other Reserve ($) Other Upfront Description ($)
1 GACC Murphy Crossing 0 1,825,000 0 0 0 0 0 2,280,646 Unfunded Obligations Reserve: 1,180,995.92; RMS Direct Lease Reserve: 1,099,650.00
2 GACC/JPMCB Moffett Towers Buildings A, B & C 0 0 0 53,688,909 0 0 0 34,016,766 Rent Concession Reserve
2.01 GACC/JPMCB Moffett Towers Building B                  
2.02 GACC/JPMCB Moffett Towers Building C                  
2.03 GACC/JPMCB Moffett Towers Building A                  
3 JPMCB 1633 Broadway 0 0 0 0 0 0 0 36,389,727 Unfunded Obligations Reserve
4 CREFI 650 Madison Avenue 0 0 0 0 0 0 0 9,576,014 Free Rent Reserve: 6,378,315; Unfunded Obligations: 3,197,699
5 GACC CBM Portfolio 0 0 0 0 0 0 0 99,000,000 Renovation Reserve
5.01 GACC Courtyard Larkspur Landing Marin County                  
5.02 GACC Courtyard San Mateo Foster City                  
5.03 GACC Courtyard San Jose Cupertino                  
5.04 GACC Courtyard Boulder                  
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes                  
5.06 GACC Courtyard Los Angeles Hacienda Heights                  
5.07 GACC Courtyard Seattle South Center                  
5.08 GACC Courtyard Nashville Airport                  
5.09 GACC Courtyard Palm Springs                  
5.10 GACC Courtyard Portland Beaverton                  
5.11 GACC Courtyard Atlanta Perimeter Center                  
5.12 GACC Courtyard Detroit Livonia                  
5.13 GACC Courtyard St. Louis Creve Coeur                  
5.14 GACC Courtyard Lincroft Red Bank                  
5.15 GACC Courtyard Rye                  
5.16 GACC Courtyard Fresno                  
5.17 GACC Courtyard Tampa Westshore                  
5.18 GACC Courtyard Boston Andover                  
5.19 GACC Courtyard Detroit Metro Airport                  
5.20 GACC Courtyard Denver Tech Center                  
5.21 GACC Courtyard Charlottesville North                  
5.22 GACC Courtyard St. Petersburg Clearwater                  
5.23 GACC Courtyard Fort Lauderdale Plantation                  
5.24 GACC Courtyard West Palm Beach                  
5.25 GACC Courtyard Chicago Lincolnshire                  
5.26 GACC Courtyard Phoenix Mesa                  
5.27 GACC Courtyard Chicago Waukegan Gurnee                  
5.28 GACC Courtyard Chicago Highland Park                  
5.29 GACC Courtyard Bakersfield                  
5.30 GACC Courtyard Norwalk                  
5.31 GACC Courtyard Kansas City Overland Park Metcalf                  
5.32 GACC Courtyard Silver Spring North                  
5.33 GACC Courtyard Raleigh Cary                  
5.34 GACC Courtyard New Haven Wallingford                  
5.35 GACC Courtyard Chicago Oakbrook Terrace                  
5.36 GACC Courtyard Indianapolis Castleton                  
5.37 GACC Courtyard Annapolis                  
5.38 GACC Courtyard Greenville Haywood Mall                  
5.39 GACC Courtyard Minneapolis St Paul Airport                  
5.40 GACC Courtyard San Antonio Downtown Market Square                  
5.41 GACC Courtyard Denver Stapleton                  
5.42 GACC Courtyard St. Louis Westport Plaza                  
5.43 GACC Courtyard Dallas Plano Parkway                  
5.44 GACC Courtyard Phoenix North Metrocenter                  
5.45 GACC Courtyard Dallas Richardson at Spring Valley                  
5.46 GACC Courtyard Birmingham Homewood                  
5.47 GACC Courtyard Atlanta Airport South                  
5.48 GACC Courtyard Atlanta Gwinnett Mall                  
5.49 GACC Courtyard Poughkeepsie                  
5.50 GACC Courtyard Memphis Airport                  
5.51 GACC Courtyard Charlotte South Park                  
5.52 GACC Courtyard Philadelphia Devon                  
6 JPMCB 1501 Broadway 0 955,000 0 0 0 0 0 0  
7 JPMCB Apollo Education Group HQ Campus 9,994 0 0 49,972 0 0 0 0  
8 JPMCB Bellagio Hotel and Casino 0 0 0 0 0 0 0 0  
9 JPMCB 3500 Lacey 7,300 0 0 48,665 437,987 15,884 0 2,151,053 Outstanding Free Rent Reserve: 1,763,787.08; Outstanding TI/LC Reserve: 387,266.26
10 JPMCB Kings Plaza 0 0 0 0 0 0 0 0  
11 CREFI The Westin Book Cadillac 1,814,809 0 0 0 204,768 0 0 0  
12 CREFI East Village Multifamily Pool 3 0 66,125 0 0 22,036 0 0 0  
12.01 CREFI 329-335 East 9th Street                  
12.02 CREFI 516-518 East 13th Street                  
13 GACC Crenshaw Plaza 0 136,500 0 0 52,688 5,764 0 0  
14 GACC Staples Headquarters 0 0 0 0 0 0 0 0  
15 JPMCB 3000 Post Oak 8,095 0 0 55,190 391,962 206,002 0 0  
16 GACC 3205 Eastern Market 0 19,375 0 0 83,232 18,962 0 0  
17 CREFI Mitchellville Plaza 117,311 48,425 0 450,000 266,379 0 0 0  
18 JPMCB Stonemont Net Lease Portfolio 0 0 0 0 0 0 0 0  
18.01 JPMCB Motorola Solutions                  
18.02 JPMCB MetLife - Bridgewater, NJ                  
18.03 JPMCB Baxalta                  
18.04 JPMCB Amerigroup Corporation                  
18.05 JPMCB MetLife - Warwick, RI                  
18.06 JPMCB DST Output - El Dorado Hills, CA                  
18.07 JPMCB Tate & Lyle                  
18.08 JPMCB MetLife - Aurora, IL                  
18.09 JPMCB Anthem Blue Cross and Blue Shield                  
18.10 JPMCB DST Output - South Windsor, CT                  
18.11 JPMCB DST Output - Kansas City, MO                  
18.12 JPMCB MetLife - Oriskany, NY                  
18.13 JPMCB MetLife - Dayton, OH                  
18.14 JPMCB Weatherford                  
18.15 JPMCB Anthem                  
18.16 JPMCB AAA Club Alliance                  
18.17 JPMCB MetLife - Convent Station, NJ                  
18.18 JPMCB Eby-Brown - West Mifflin, PA                  
18.19 JPMCB Eby-Brown - Ypsilanti, MI                  
18.20 JPMCB Capital One                  
18.21 JPMCB Eby-Brown - Springfield, OH                  
18.22 JPMCB Anthem Virginia                  
18.23 JPMCB SKF USA                  
18.24 JPMCB United Wisconsin                  
18.25 JPMCB Mylan Technologies                  
18.26 JPMCB First Midwest Bank - Lockport, IL                  
18.27 JPMCB First Midwest Bank - Plainfield, IL                  
18.28 JPMCB First Midwest Bank - Palos Heights, IL                  
18.29 JPMCB First Midwest Bank - Blue Island, IL                  
18.30 JPMCB First Midwest Bank - Highland , IN                  
18.31 JPMCB First Midwest Bank - Morris, IL                  
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL                  
18.33 JPMCB First Midwest Bank - Chicago Heights, IL                  
18.34 JPMCB First Midwest Bank - Peotone, IL                  
18.35 JPMCB First Midwest Bank - DeKalb, IL                  
18.36 JPMCB First Midwest Bank - Galesburg, IL                  
18.37 JPMCB First Midwest Bank - Schaumburg, IL                  
18.38 JPMCB First Midwest Bank - Country Club Hills, IL                  
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL                  
18.40 JPMCB First Midwest Bank - Crest Hill, IL                  
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL                  
18.42 JPMCB First Midwest Bank - Knoxville, IL                  
18.43 JPMCB First Midwest Bank - Lansing, IL                  
18.44 JPMCB First Midwest Bank - Zion, IL                  
18.45 JPMCB First Midwest Bank - Genoa, IL                  
18.46 JPMCB First Midwest Bank - Sycamore, IL                  
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL                  
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL                  
18.49 JPMCB First Midwest Bank - Crystal Lake, IL                  
18.50 JPMCB First Midwest Bank - Hammond, IN                  
18.51 JPMCB First Midwest Bank - Johnsburg, IL                  
18.52 JPMCB First Midwest Bank - North Chicago, IL                  
18.53 JPMCB First Midwest Bank - Waukegan, IL                  
18.54 JPMCB First Midwest Bank - Dyer, IN                  
18.55 JPMCB First Midwest Bank - Seneca, IL                  
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL                  
18.57 JPMCB First Midwest Bank - Crete, IL                  
18.58 JPMCB First Midwest Bank - Champaign, IL                  
18.59 JPMCB First Midwest Bank - East Moline, IL                  
18.60 JPMCB First Midwest Bank - Sandwich, IL                  
18.61 JPMCB First Midwest Bank - Gary, IN                  
18.62 JPMCB First Midwest Bank - Crown Point, IN                  
18.63 JPMCB First Midwest Bank - Griffith, IN                  
18.64 JPMCB First Midwest Bank - Frankfort, IL                  
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL                  
18.66 JPMCB First Midwest Bank - Park Forest, IL                  
19 JPMCB Drayton Tower 2,146 0 0 555 40,472 2,756 0 0  
20 CREFI Michigan Multifamily Portfolio 786,205 613,795 0 0 170,064 0 0 0  
20.01 CREFI Gale Gardens                  
20.02 CREFI Midtown Square                  
20.03 CREFI Carriage House                  
20.04 CREFI Morris Square                  
20.05 CREFI Silverstone                  
21 GACC Lone Star Court 4,000,000 0 0 0 52,233 0 0 0  
22 CREFI 25 Jay Street 0 8,063 0 0 115,852 49,616 0 0  
23 CREFI Katie Reed Building 1,718,316 0 0 0 140,855 15,355 0 249,675 Development Fee Reserve: 54,000.00; Charlie Weaver Leasing Fee Reserve: 69,092.00; Residential Housing Reserve: 8,412.00; Gap Rent Reserve: 118,171.18
24 JPMCB Veranda at Cinco Ranch 1,033 0 0 5,166 97,603 43,796 0 0  
25 CREFI Alabama Hilton Portfolio 0 41,750 0 0 110,697 32,752 0 0  
25.01 CREFI Homewood Suites Mobile East Bay Daphne                  
25.02 CREFI Hampton Inn Mobile East Bay Daphne                  
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne                  
26 CREFI 3431-3491 Merrick Road 40,000 0 0 100,000 92,445 0 0 0  
27 CREFI River Ranch 0 0 0 0 138,605 6,931 0 0  
28 JPMCB Holiday Inn Express Trinidad 0 8,400 0 0 32,277 0 0 2,186,735 PIP Reserve
29 CREFI 2177 East 21st Street 0 0 0 0 57,109 29,588 0 0  
30 CREFI Walgreens Nyack, NY 0 0 0 0 0 0 0 0  
31 CREFI 8-44 Brighton 11th Street 0 3,125 0 0 55,433 12,619 0 68,000 Free and Prepaid Rent Reserve
32 CREFI 725 Southern Boulevard 0 8,395 0 0 28,804 14,298 0 0  
33 JPMCB 144 Willow Street 2,500 0 0 0 0 1,719 0 0  
34 CREFI The Mark 0 0 0 0 3,156 1,400 0 2,700 Condo Assessment Reserve
35 GACC The Woods 0 8,813 0 0 28,400 4,056 0 0  

 

 

 

 

ANNEX A-1

 

     

MONTHLY ESCROW(21)

Loan # Seller(1) Property Name Monthly Capex Reserve ($) Monthly Envir. Reserve ($) Monthly TI/LC Reserve ($) Monthly RE Tax Reserve ($) Monthly Ins. Reserve ($) Monthly Other Reserve ($) Other Monthly Description ($)
1 GACC Murphy Crossing 6,968 0 53,020 101,028 Springing 0  
2 GACC/JPMCB Moffett Towers Buildings A, B & C 15,858 0 0 282,271 Springing Springing Lease Sweep Reserve
2.01 GACC/JPMCB Moffett Towers Building B              
2.02 GACC/JPMCB Moffett Towers Building C              
2.03 GACC/JPMCB Moffett Towers Building A              
3 JPMCB 1633 Broadway Springing 0 Springing Springing Springing 0  
4 CREFI 650 Madison Avenue Springing 0 Springing Springing Springing 0  
5 GACC CBM Portfolio Springing 0 0 1,033,333 Springing 3,416,667 Renovation Reserve: 3,416,666.67; Ground Rent Reserve: Springing
5.01 GACC Courtyard Larkspur Landing Marin County              
5.02 GACC Courtyard San Mateo Foster City              
5.03 GACC Courtyard San Jose Cupertino              
5.04 GACC Courtyard Boulder              
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes              
5.06 GACC Courtyard Los Angeles Hacienda Heights              
5.07 GACC Courtyard Seattle South Center              
5.08 GACC Courtyard Nashville Airport              
5.09 GACC Courtyard Palm Springs              
5.10 GACC Courtyard Portland Beaverton              
5.11 GACC Courtyard Atlanta Perimeter Center              
5.12 GACC Courtyard Detroit Livonia              
5.13 GACC Courtyard St. Louis Creve Coeur              
5.14 GACC Courtyard Lincroft Red Bank              
5.15 GACC Courtyard Rye              
5.16 GACC Courtyard Fresno              
5.17 GACC Courtyard Tampa Westshore              
5.18 GACC Courtyard Boston Andover              
5.19 GACC Courtyard Detroit Metro Airport              
5.20 GACC Courtyard Denver Tech Center              
5.21 GACC Courtyard Charlottesville North              
5.22 GACC Courtyard St. Petersburg Clearwater              
5.23 GACC Courtyard Fort Lauderdale Plantation              
5.24 GACC Courtyard West Palm Beach              
5.25 GACC Courtyard Chicago Lincolnshire              
5.26 GACC Courtyard Phoenix Mesa              
5.27 GACC Courtyard Chicago Waukegan Gurnee              
5.28 GACC Courtyard Chicago Highland Park              
5.29 GACC Courtyard Bakersfield              
5.30 GACC Courtyard Norwalk              
5.31 GACC Courtyard Kansas City Overland Park Metcalf              
5.32 GACC Courtyard Silver Spring North              
5.33 GACC Courtyard Raleigh Cary              
5.34 GACC Courtyard New Haven Wallingford              
5.35 GACC Courtyard Chicago Oakbrook Terrace              
5.36 GACC Courtyard Indianapolis Castleton              
5.37 GACC Courtyard Annapolis              
5.38 GACC Courtyard Greenville Haywood Mall              
5.39 GACC Courtyard Minneapolis St Paul Airport              
5.40 GACC Courtyard San Antonio Downtown Market Square              
5.41 GACC Courtyard Denver Stapleton              
5.42 GACC Courtyard St. Louis Westport Plaza              
5.43 GACC Courtyard Dallas Plano Parkway              
5.44 GACC Courtyard Phoenix North Metrocenter              
5.45 GACC Courtyard Dallas Richardson at Spring Valley              
5.46 GACC Courtyard Birmingham Homewood              
5.47 GACC Courtyard Atlanta Airport South              
5.48 GACC Courtyard Atlanta Gwinnett Mall              
5.49 GACC Courtyard Poughkeepsie              
5.50 GACC Courtyard Memphis Airport              
5.51 GACC Courtyard Charlotte South Park              
5.52 GACC Courtyard Philadelphia Devon              
6 JPMCB 1501 Broadway 0 0 0 Springing Springing 0  
7 JPMCB Apollo Education Group HQ Campus 9,994 0 49,972 Springing Springing 0  
8 JPMCB Bellagio Hotel and Casino Springing 0 0 Springing Springing 0  
9 JPMCB 3500 Lacey 7,300 0 48,665 109,497 15,884 0  
10 JPMCB Kings Plaza Springing 0 Springing Springing Springing Springing Ground Rent Reserve
11 CREFI The Westin Book Cadillac 129,128 0 0 68,256 Springing Springing Condominium Assessments Reserve: Springing; PIP Reserve: Springing
12 CREFI East Village Multifamily Pool 3 1,905 0 0 22,036 Springing Springing Code Violations Reserve
12.01 CREFI 329-335 East 9th Street              
12.02 CREFI 516-518 East 13th Street              
13 GACC Crenshaw Plaza 1,952 0 11,483 52,688 5,764 0  
14 GACC Staples Headquarters Springing 0 0 Springing Springing 0  
15 JPMCB 3000 Post Oak 8,095 0 55,190 195,981 18,727 0  
16 GACC 3205 Eastern Market 9,796 0 0 13,872 Springing 0  
17 CREFI Mitchellville Plaza Springing 0 Springing 44,397 Springing 0  
18 JPMCB Stonemont Net Lease Portfolio Springing 0 Springing Springing Springing 0  
18.01 JPMCB Motorola Solutions              
18.02 JPMCB MetLife - Bridgewater, NJ              
18.03 JPMCB Baxalta              
18.04 JPMCB Amerigroup Corporation              
18.05 JPMCB MetLife - Warwick, RI              
18.06 JPMCB DST Output - El Dorado Hills, CA              
18.07 JPMCB Tate & Lyle              
18.08 JPMCB MetLife - Aurora, IL              
18.09 JPMCB Anthem Blue Cross and Blue Shield              
18.10 JPMCB DST Output - South Windsor, CT              
18.11 JPMCB DST Output - Kansas City, MO              
18.12 JPMCB MetLife - Oriskany, NY              
18.13 JPMCB MetLife - Dayton, OH              
18.14 JPMCB Weatherford              
18.15 JPMCB Anthem              
18.16 JPMCB AAA Club Alliance              
18.17 JPMCB MetLife - Convent Station, NJ              
18.18 JPMCB Eby-Brown - West Mifflin, PA              
18.19 JPMCB Eby-Brown - Ypsilanti, MI              
18.20 JPMCB Capital One              
18.21 JPMCB Eby-Brown - Springfield, OH              
18.22 JPMCB Anthem Virginia              
18.23 JPMCB SKF USA              
18.24 JPMCB United Wisconsin              
18.25 JPMCB Mylan Technologies              
18.26 JPMCB First Midwest Bank - Lockport, IL              
18.27 JPMCB First Midwest Bank - Plainfield, IL              
18.28 JPMCB First Midwest Bank - Palos Heights, IL              
18.29 JPMCB First Midwest Bank - Blue Island, IL              
18.30 JPMCB First Midwest Bank - Highland , IN              
18.31 JPMCB First Midwest Bank - Morris, IL              
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL              
18.33 JPMCB First Midwest Bank - Chicago Heights, IL              
18.34 JPMCB First Midwest Bank - Peotone, IL              
18.35 JPMCB First Midwest Bank - DeKalb, IL              
18.36 JPMCB First Midwest Bank - Galesburg, IL              
18.37 JPMCB First Midwest Bank - Schaumburg, IL              
18.38 JPMCB First Midwest Bank - Country Club Hills, IL              
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL              
18.40 JPMCB First Midwest Bank - Crest Hill, IL              
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL              
18.42 JPMCB First Midwest Bank - Knoxville, IL              
18.43 JPMCB First Midwest Bank - Lansing, IL              
18.44 JPMCB First Midwest Bank - Zion, IL              
18.45 JPMCB First Midwest Bank - Genoa, IL              
18.46 JPMCB First Midwest Bank - Sycamore, IL              
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL              
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL              
18.49 JPMCB First Midwest Bank - Crystal Lake, IL              
18.50 JPMCB First Midwest Bank - Hammond, IN              
18.51 JPMCB First Midwest Bank - Johnsburg, IL              
18.52 JPMCB First Midwest Bank - North Chicago, IL              
18.53 JPMCB First Midwest Bank - Waukegan, IL              
18.54 JPMCB First Midwest Bank - Dyer, IN              
18.55 JPMCB First Midwest Bank - Seneca, IL              
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL              
18.57 JPMCB First Midwest Bank - Crete, IL              
18.58 JPMCB First Midwest Bank - Champaign, IL              
18.59 JPMCB First Midwest Bank - East Moline, IL              
18.60 JPMCB First Midwest Bank - Sandwich, IL              
18.61 JPMCB First Midwest Bank - Gary, IN              
18.62 JPMCB First Midwest Bank - Crown Point, IN              
18.63 JPMCB First Midwest Bank - Griffith, IN              
18.64 JPMCB First Midwest Bank - Frankfort, IL              
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL              
18.66 JPMCB First Midwest Bank - Park Forest, IL              
19 JPMCB Drayton Tower 2,146 0 555 10,118 2,756 0  
20 CREFI Michigan Multifamily Portfolio 15,400 0 0 42,516 Springing 0  
20.01 CREFI Gale Gardens              
20.02 CREFI Midtown Square              
20.03 CREFI Carriage House              
20.04 CREFI Morris Square              
20.05 CREFI Silverstone              
21 GACC Lone Star Court 4% of Gross Revenues 0 0 26,117 Springing Springing PIP Reserve
22 CREFI 25 Jay Street 1,113 0 1,024 38,617 5,513 0  
23 CREFI Katie Reed Building 374 0 0 12,805 1,535 Springing Residential Housing Reserve
24 JPMCB Veranda at Cinco Ranch 1,033 0 5,166 19,521 5,474 0  
25 CREFI Alabama Hilton Portfolio 35,401 0 0 22,139 16,376 Springing PIP Reserve
25.01 CREFI Homewood Suites Mobile East Bay Daphne              
25.02 CREFI Hampton Inn Mobile East Bay Daphne              
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne              
26 CREFI 3431-3491 Merrick Road Springing 0 Springing 30,815 Springing 0  
27 CREFI River Ranch 2,167 0 0 12,600 3,466 0  
28 JPMCB Holiday Inn Express Trinidad 4% of Gross Income 0 0 4,035 Springing Springing PIP Reserve
29 CREFI 2177 East 21st Street 1,034 0 833 19,036 2,276 0  
30 CREFI Walgreens Nyack, NY Springing 0 Springing Springing Springing 0  
31 CREFI 8-44 Brighton 11th Street 1,646 0 3,292 13,858 4,206 0  
32 CREFI 725 Southern Boulevard 1,330 0 0 9,601 2,860 0  
33 JPMCB 144 Willow Street 210 0 0 Springing 795 0  
34 CREFI The Mark 107 0 1,421 3,156 233 0  
35 GACC The Woods 1,188 0 0 7,100 2,028 0  

 

 

 

 

ANNEX A-1

 

     

RESERVE CAPS(22) 

Loan # Seller(1) Property Name CapEx Reserve Cap ($) Envir. Reserve Cap ($) TI/LC Reserve Cap ($) RE Tax Reserve Cap ($) Insur. Reserve Cap ($) Debt Service Reserve Cap ($) Other Reserve Cap ($)
1 GACC Murphy Crossing     3,181,211        
2 GACC/JPMCB Moffett Towers Buildings A, B & C              
2.01 GACC/JPMCB Moffett Towers Building B              
2.02 GACC/JPMCB Moffett Towers Building C              
2.03 GACC/JPMCB Moffett Towers Building A              
3 JPMCB 1633 Broadway 1,024,605   5,123,024        
4 CREFI 650 Madison Avenue              
5 GACC CBM Portfolio              
5.01 GACC Courtyard Larkspur Landing Marin County              
5.02 GACC Courtyard San Mateo Foster City              
5.03 GACC Courtyard San Jose Cupertino              
5.04 GACC Courtyard Boulder              
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes              
5.06 GACC Courtyard Los Angeles Hacienda Heights              
5.07 GACC Courtyard Seattle South Center              
5.08 GACC Courtyard Nashville Airport              
5.09 GACC Courtyard Palm Springs              
5.10 GACC Courtyard Portland Beaverton              
5.11 GACC Courtyard Atlanta Perimeter Center              
5.12 GACC Courtyard Detroit Livonia              
5.13 GACC Courtyard St. Louis Creve Coeur              
5.14 GACC Courtyard Lincroft Red Bank              
5.15 GACC Courtyard Rye              
5.16 GACC Courtyard Fresno              
5.17 GACC Courtyard Tampa Westshore              
5.18 GACC Courtyard Boston Andover              
5.19 GACC Courtyard Detroit Metro Airport              
5.20 GACC Courtyard Denver Tech Center              
5.21 GACC Courtyard Charlottesville North              
5.22 GACC Courtyard St. Petersburg Clearwater              
5.23 GACC Courtyard Fort Lauderdale Plantation              
5.24 GACC Courtyard West Palm Beach              
5.25 GACC Courtyard Chicago Lincolnshire              
5.26 GACC Courtyard Phoenix Mesa              
5.27 GACC Courtyard Chicago Waukegan Gurnee              
5.28 GACC Courtyard Chicago Highland Park              
5.29 GACC Courtyard Bakersfield              
5.30 GACC Courtyard Norwalk              
5.31 GACC Courtyard Kansas City Overland Park Metcalf              
5.32 GACC Courtyard Silver Spring North              
5.33 GACC Courtyard Raleigh Cary              
5.34 GACC Courtyard New Haven Wallingford              
5.35 GACC Courtyard Chicago Oakbrook Terrace              
5.36 GACC Courtyard Indianapolis Castleton              
5.37 GACC Courtyard Annapolis              
5.38 GACC Courtyard Greenville Haywood Mall              
5.39 GACC Courtyard Minneapolis St Paul Airport              
5.40 GACC Courtyard San Antonio Downtown Market Square              
5.41 GACC Courtyard Denver Stapleton              
5.42 GACC Courtyard St. Louis Westport Plaza              
5.43 GACC Courtyard Dallas Plano Parkway              
5.44 GACC Courtyard Phoenix North Metrocenter              
5.45 GACC Courtyard Dallas Richardson at Spring Valley              
5.46 GACC Courtyard Birmingham Homewood              
5.47 GACC Courtyard Atlanta Airport South              
5.48 GACC Courtyard Atlanta Gwinnett Mall              
5.49 GACC Courtyard Poughkeepsie              
5.50 GACC Courtyard Memphis Airport              
5.51 GACC Courtyard Charlotte South Park              
5.52 GACC Courtyard Philadelphia Devon              
6 JPMCB 1501 Broadway              
7 JPMCB Apollo Education Group HQ Campus              
8 JPMCB Bellagio Hotel and Casino              
9 JPMCB 3500 Lacey     2,336,000        
10 JPMCB Kings Plaza 24 times monthly constant   24 times monthly constant        
11 CREFI The Westin Book Cadillac              
12 CREFI East Village Multifamily Pool 3              
12.01 CREFI 329-335 East 9th Street              
12.02 CREFI 516-518 East 13th Street              
13 GACC Crenshaw Plaza     413,382        
14 GACC Staples Headquarters              
15 JPMCB 3000 Post Oak              
16 GACC 3205 Eastern Market              
17 CREFI Mitchellville Plaza 117,311   450,000        
18 JPMCB Stonemont Net Lease Portfolio 24 times the replacement reserve monthly deposit            
18.01 JPMCB Motorola Solutions              
18.02 JPMCB MetLife - Bridgewater, NJ              
18.03 JPMCB Baxalta              
18.04 JPMCB Amerigroup Corporation              
18.05 JPMCB MetLife - Warwick, RI              
18.06 JPMCB DST Output - El Dorado Hills, CA              
18.07 JPMCB Tate & Lyle              
18.08 JPMCB MetLife - Aurora, IL              
18.09 JPMCB Anthem Blue Cross and Blue Shield              
18.10 JPMCB DST Output - South Windsor, CT              
18.11 JPMCB DST Output - Kansas City, MO              
18.12 JPMCB MetLife - Oriskany, NY              
18.13 JPMCB MetLife - Dayton, OH              
18.14 JPMCB Weatherford              
18.15 JPMCB Anthem              
18.16 JPMCB AAA Club Alliance              
18.17 JPMCB MetLife - Convent Station, NJ              
18.18 JPMCB Eby-Brown - West Mifflin, PA              
18.19 JPMCB Eby-Brown - Ypsilanti, MI              
18.20 JPMCB Capital One              
18.21 JPMCB Eby-Brown - Springfield, OH              
18.22 JPMCB Anthem Virginia              
18.23 JPMCB SKF USA              
18.24 JPMCB United Wisconsin              
18.25 JPMCB Mylan Technologies              
18.26 JPMCB First Midwest Bank - Lockport, IL              
18.27 JPMCB First Midwest Bank - Plainfield, IL              
18.28 JPMCB First Midwest Bank - Palos Heights, IL              
18.29 JPMCB First Midwest Bank - Blue Island, IL              
18.30 JPMCB First Midwest Bank - Highland , IN              
18.31 JPMCB First Midwest Bank - Morris, IL              
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL              
18.33 JPMCB First Midwest Bank - Chicago Heights, IL              
18.34 JPMCB First Midwest Bank - Peotone, IL              
18.35 JPMCB First Midwest Bank - DeKalb, IL              
18.36 JPMCB First Midwest Bank - Galesburg, IL              
18.37 JPMCB First Midwest Bank - Schaumburg, IL              
18.38 JPMCB First Midwest Bank - Country Club Hills, IL              
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL              
18.40 JPMCB First Midwest Bank - Crest Hill, IL              
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL              
18.42 JPMCB First Midwest Bank - Knoxville, IL              
18.43 JPMCB First Midwest Bank - Lansing, IL              
18.44 JPMCB First Midwest Bank - Zion, IL              
18.45 JPMCB First Midwest Bank - Genoa, IL              
18.46 JPMCB First Midwest Bank - Sycamore, IL              
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL              
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL              
18.49 JPMCB First Midwest Bank - Crystal Lake, IL              
18.50 JPMCB First Midwest Bank - Hammond, IN              
18.51 JPMCB First Midwest Bank - Johnsburg, IL              
18.52 JPMCB First Midwest Bank - North Chicago, IL              
18.53 JPMCB First Midwest Bank - Waukegan, IL              
18.54 JPMCB First Midwest Bank - Dyer, IN              
18.55 JPMCB First Midwest Bank - Seneca, IL              
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL              
18.57 JPMCB First Midwest Bank - Crete, IL              
18.58 JPMCB First Midwest Bank - Champaign, IL              
18.59 JPMCB First Midwest Bank - East Moline, IL              
18.60 JPMCB First Midwest Bank - Sandwich, IL              
18.61 JPMCB First Midwest Bank - Gary, IN              
18.62 JPMCB First Midwest Bank - Crown Point, IN              
18.63 JPMCB First Midwest Bank - Griffith, IN              
18.64 JPMCB First Midwest Bank - Frankfort, IL              
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL              
18.66 JPMCB First Midwest Bank - Park Forest, IL              
19 JPMCB Drayton Tower     33,270        
20 CREFI Michigan Multifamily Portfolio              
20.01 CREFI Gale Gardens              
20.02 CREFI Midtown Square              
20.03 CREFI Carriage House              
20.04 CREFI Morris Square              
20.05 CREFI Silverstone              
21 GACC Lone Star Court              
22 CREFI 25 Jay Street              
23 CREFI Katie Reed Building              
24 JPMCB Veranda at Cinco Ranch     185,985        
25 CREFI Alabama Hilton Portfolio              
25.01 CREFI Homewood Suites Mobile East Bay Daphne              
25.02 CREFI Hampton Inn Mobile East Bay Daphne              
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne              
26 CREFI 3431-3491 Merrick Road 40,000   100,000        
27 CREFI River Ranch              
28 JPMCB Holiday Inn Express Trinidad              
29 CREFI 2177 East 21st Street              
30 CREFI Walgreens Nyack, NY              
31 CREFI 8-44 Brighton 11th Street     158,000        
32 CREFI 725 Southern Boulevard              
33 JPMCB 144 Willow Street              
34 CREFI The Mark     85,000        
35 GACC The Woods              

 

 

 

 

ANNEX A-1

 

       

LARGEST TENANT(4)(23)(24)(25) 

  

2nd LARGEST TENANT(4)(23)(24)(25)

Loan # Seller(1) Property Name Single Tenant Largest Tenant Unit Size Lease Expiration   2nd Largest Tenant Unit Size Lease Expiration
1 GACC Murphy Crossing No Renesas 216,163 04/30/26   Elo Touch Solutions 74,824 01/31/23
2 GACC/JPMCB Moffett Towers Buildings A, B & C Various              
2.01 GACC/JPMCB Moffett Towers Building B Yes Google 317,166 12/31/30        
2.02 GACC/JPMCB Moffett Towers Building C No Google 181,196 09/30/27   Comcast 111,707 10/31/27
2.03 GACC/JPMCB Moffett Towers Building A Yes Google 317,166 06/30/26        
3 JPMCB 1633 Broadway No Allianz Asset Management of America L.P. 320,911 01/31/31   WMG Acquisition Corp 293,888 07/31/29
4 CREFI 650 Madison Avenue No Ralph Lauren Corporation 277,016 12/31/24   Memorial Sloan Kettering Cancer Center 100,700 07/31/23
5 GACC CBM Portfolio No              
5.01 GACC Courtyard Larkspur Landing Marin County No              
5.02 GACC Courtyard San Mateo Foster City No              
5.03 GACC Courtyard San Jose Cupertino No              
5.04 GACC Courtyard Boulder No              
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes No              
5.06 GACC Courtyard Los Angeles Hacienda Heights No              
5.07 GACC Courtyard Seattle South Center No              
5.08 GACC Courtyard Nashville Airport No              
5.09 GACC Courtyard Palm Springs No              
5.10 GACC Courtyard Portland Beaverton No              
5.11 GACC Courtyard Atlanta Perimeter Center No              
5.12 GACC Courtyard Detroit Livonia No              
5.13 GACC Courtyard St. Louis Creve Coeur No              
5.14 GACC Courtyard Lincroft Red Bank No              
5.15 GACC Courtyard Rye No              
5.16 GACC Courtyard Fresno No              
5.17 GACC Courtyard Tampa Westshore No              
5.18 GACC Courtyard Boston Andover No              
5.19 GACC Courtyard Detroit Metro Airport No              
5.20 GACC Courtyard Denver Tech Center No              
5.21 GACC Courtyard Charlottesville North No              
5.22 GACC Courtyard St. Petersburg Clearwater No              
5.23 GACC Courtyard Fort Lauderdale Plantation No              
5.24 GACC Courtyard West Palm Beach No              
5.25 GACC Courtyard Chicago Lincolnshire No              
5.26 GACC Courtyard Phoenix Mesa No              
5.27 GACC Courtyard Chicago Waukegan Gurnee No              
5.28 GACC Courtyard Chicago Highland Park No              
5.29 GACC Courtyard Bakersfield No              
5.30 GACC Courtyard Norwalk No              
5.31 GACC Courtyard Kansas City Overland Park Metcalf No              
5.32 GACC Courtyard Silver Spring North No              
5.33 GACC Courtyard Raleigh Cary No              
5.34 GACC Courtyard New Haven Wallingford No              
5.35 GACC Courtyard Chicago Oakbrook Terrace No              
5.36 GACC Courtyard Indianapolis Castleton No              
5.37 GACC Courtyard Annapolis No              
5.38 GACC Courtyard Greenville Haywood Mall No              
5.39 GACC Courtyard Minneapolis St Paul Airport No              
5.40 GACC Courtyard San Antonio Downtown Market Square No              
5.41 GACC Courtyard Denver Stapleton No              
5.42 GACC Courtyard St. Louis Westport Plaza No              
5.43 GACC Courtyard Dallas Plano Parkway No              
5.44 GACC Courtyard Phoenix North Metrocenter No              
5.45 GACC Courtyard Dallas Richardson at Spring Valley No              
5.46 GACC Courtyard Birmingham Homewood No              
5.47 GACC Courtyard Atlanta Airport South No              
5.48 GACC Courtyard Atlanta Gwinnett Mall No              
5.49 GACC Courtyard Poughkeepsie No              
5.50 GACC Courtyard Memphis Airport No              
5.51 GACC Courtyard Charlotte South Park No              
5.52 GACC Courtyard Philadelphia Devon No              
6 JPMCB 1501 Broadway No Hardesty & Hanover 52,364 12/31/30   Tremor Video 50,965 01/31/25
7 JPMCB Apollo Education Group HQ Campus Yes Apollo Education Group 599,664 03/01/31        
8 JPMCB Bellagio Hotel and Casino No              
9 JPMCB 3500 Lacey No HAVI Global Solutions 158,612 04/30/25   Glanbia 95,489 02/28/30
10 JPMCB Kings Plaza No Lowe's Home Centers 114,000 05/31/28   Primark 102,805 07/31/38
11 CREFI The Westin Book Cadillac No              
12 CREFI East Village Multifamily Pool 3 No              
12.01 CREFI 329-335 East 9th Street No Hair Lounge 888, Inc. 600 04/30/22   Fabulous Fanny's, Inc. 600 02/28/26
12.02 CREFI 516-518 East 13th Street No              
13 GACC Crenshaw Plaza No Ralph's Market 46,333 05/31/24   Rite Aid Drug Store 20,160 12/01/29
14 GACC Staples Headquarters Yes Staples 666,088 03/31/45        
15 JPMCB 3000 Post Oak Yes Bechtel Oil, Gas and Chemicals, Inc. 436,651 07/31/24        
16 GACC 3205 Eastern Market No              
17 CREFI Mitchellville Plaza No Weis Markets, Inc. 45,100 10/31/26   MedStar Physician Partners 17,399 06/30/22
18 JPMCB Stonemont Net Lease Portfolio Yes              
18.01 JPMCB Motorola Solutions Yes Motorola Solutions 517,000 05/31/29        
18.02 JPMCB MetLife - Bridgewater, NJ Yes MetLife 419,727 12/31/27        
18.03 JPMCB Baxalta Yes Baxalta 260,084 07/31/28        
18.04 JPMCB Amerigroup Corporation Yes Amerigroup Corporation 314,778 03/31/27        
18.05 JPMCB MetLife - Warwick, RI Yes MetLife 370,298 12/31/27        
18.06 JPMCB DST Output - El Dorado Hills, CA Yes DST Output 555,219 10/31/29        
18.07 JPMCB Tate & Lyle Yes Tate & Lyle 114,213 12/31/28        
18.08 JPMCB MetLife - Aurora, IL Yes MetLife 273,070 02/29/28        
18.09 JPMCB Anthem Blue Cross and Blue Shield Yes Anthem Blue Cross and Blue Shield 336,392 12/31/25        
18.10 JPMCB DST Output - South Windsor, CT Yes DST Output 304,837 10/31/29        
18.11 JPMCB DST Output - Kansas City, MO Yes DST Output 317,594 10/31/29        
18.12 JPMCB MetLife - Oriskany, NY Yes MetLife 212,326 12/31/27        
18.13 JPMCB MetLife - Dayton, OH Yes MetLife 219,019 12/31/27        
18.14 JPMCB Weatherford Yes Weatherford 241,525 03/31/27        
18.15 JPMCB Anthem Yes Anthem 207,638 07/31/27        
18.16 JPMCB AAA Club Alliance Yes AAA Club Alliance 68,034 09/30/27        
18.17 JPMCB MetLife - Convent Station, NJ Yes MetLife 76,413 12/31/27        
18.18 JPMCB Eby-Brown - West Mifflin, PA Yes Eby-Brown 147,212 12/31/31        
18.19 JPMCB Eby-Brown - Ypsilanti, MI Yes Eby-Brown 250,000 12/31/31        
18.20 JPMCB Capital One Yes Capital One 72,966 02/29/28        
18.21 JPMCB Eby-Brown - Springfield, OH Yes Eby-Brown 200,505 12/31/31        
18.22 JPMCB Anthem Virginia Yes Anthem Virginia 130,938 07/31/27        
18.23 JPMCB SKF USA Yes SKF USA 82,000 12/31/31        
18.24 JPMCB United Wisconsin Yes United Wisconsin 56,014 12/31/24        
18.25 JPMCB Mylan Technologies Yes Mylan Technologies 41,046 12/31/29        
18.26 JPMCB First Midwest Bank - Lockport, IL Yes First Midwest Bank 22,468 09/30/30        
18.27 JPMCB First Midwest Bank - Plainfield, IL Yes First Midwest Bank 20,589 09/30/30        
18.28 JPMCB First Midwest Bank - Palos Heights, IL Yes First Midwest Bank 24,708 09/30/30        
18.29 JPMCB First Midwest Bank - Blue Island, IL Yes First Midwest Bank 20,278 09/30/30        
18.30 JPMCB First Midwest Bank - Highland , IN Yes First Midwest Bank 15,423 09/30/30        
18.31 JPMCB First Midwest Bank - Morris, IL Yes First Midwest Bank 22,318 09/30/30        
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL Yes First Midwest Bank 15,922 09/30/30        
18.33 JPMCB First Midwest Bank - Chicago Heights, IL Yes First Midwest Bank 11,382 09/30/27        
18.34 JPMCB First Midwest Bank - Peotone, IL Yes First Midwest Bank 7,786 09/30/30        
18.35 JPMCB First Midwest Bank - DeKalb, IL Yes First Midwest Bank 9,708 09/30/30        
18.36 JPMCB First Midwest Bank - Galesburg, IL Yes First Midwest Bank 8,190 09/30/30        
18.37 JPMCB First Midwest Bank - Schaumburg, IL Yes First Midwest Bank 4,943 09/30/30        
18.38 JPMCB First Midwest Bank - Country Club Hills, IL Yes First Midwest Bank 6,489 09/30/30        
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL Yes First Midwest Bank 4,824 09/30/30        
18.40 JPMCB First Midwest Bank - Crest Hill, IL Yes First Midwest Bank 4,823 09/30/27        
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL Yes First Midwest Bank 6,299 09/30/30        
18.42 JPMCB First Midwest Bank - Knoxville, IL Yes First Midwest Bank 6,731 09/30/30        
18.43 JPMCB First Midwest Bank - Lansing, IL Yes First Midwest Bank 5,971 09/30/30        
18.44 JPMCB First Midwest Bank - Zion, IL Yes First Midwest Bank 7,677 09/30/30        
18.45 JPMCB First Midwest Bank - Genoa, IL Yes First Midwest Bank 4,565 09/30/30        
18.46 JPMCB First Midwest Bank - Sycamore, IL Yes First Midwest Bank 4,900 09/30/30        
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL Yes First Midwest Bank 3,952 09/30/30        
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL Yes First Midwest Bank 8,045 09/30/30        
18.49 JPMCB First Midwest Bank - Crystal Lake, IL Yes First Midwest Bank 4,156 09/30/27        
18.50 JPMCB First Midwest Bank - Hammond, IN Yes First Midwest Bank 4,563 09/30/30        
18.51 JPMCB First Midwest Bank - Johnsburg, IL Yes First Midwest Bank 4,252 09/30/30        
18.52 JPMCB First Midwest Bank - North Chicago, IL Yes First Midwest Bank 5,405 09/30/30        
18.53 JPMCB First Midwest Bank - Waukegan, IL Yes First Midwest Bank 4,085 09/30/27        
18.54 JPMCB First Midwest Bank - Dyer, IN Yes First Midwest Bank 3,336 09/30/30        
18.55 JPMCB First Midwest Bank - Seneca, IL Yes First Midwest Bank 3,123 09/30/30        
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL Yes First Midwest Bank 3,922 09/30/30        
18.57 JPMCB First Midwest Bank - Crete, IL Yes First Midwest Bank 3,447 09/30/30        
18.58 JPMCB First Midwest Bank - Champaign, IL Yes First Midwest Bank 3,800 09/30/30        
18.59 JPMCB First Midwest Bank - East Moline, IL Yes First Midwest Bank 4,941 09/30/30        
18.60 JPMCB First Midwest Bank - Sandwich, IL Yes First Midwest Bank 2,400 09/30/30        
18.61 JPMCB First Midwest Bank - Gary, IN Yes First Midwest Bank 2,597 09/30/30        
18.62 JPMCB First Midwest Bank - Crown Point, IN Yes First Midwest Bank 2,875 09/30/30        
18.63 JPMCB First Midwest Bank - Griffith, IN Yes First Midwest Bank 2,708 09/30/30        
18.64 JPMCB First Midwest Bank - Frankfort, IL Yes First Midwest Bank 1,553 09/30/30        
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL Yes First Midwest Bank 1,818 09/30/30        
18.66 JPMCB First Midwest Bank - Park Forest, IL Yes First Midwest Bank 1,767 09/30/27        
19 JPMCB Drayton Tower No              
20 CREFI Michigan Multifamily Portfolio No              
20.01 CREFI Gale Gardens No              
20.02 CREFI Midtown Square No              
20.03 CREFI Carriage House No              
20.04 CREFI Morris Square No              
20.05 CREFI Silverstone No              
21 GACC Lone Star Court No              
22 CREFI 25 Jay Street No Brooklyn Roasting Company 5,203 09/30/22   Bandit Studios 1,803 08/31/22
23 CREFI Katie Reed Building No Avalanche Cheese 4,884 05/31/24   Joonas Group 4,352 04/30/24
24 JPMCB Veranda at Cinco Ranch No Prudential Gary Greene 8,500 01/31/22   Texas Children's Pediatrics 7,025 04/30/25
25 CREFI Alabama Hilton Portfolio No              
25.01 CREFI Homewood Suites Mobile East Bay Daphne No              
25.02 CREFI Hampton Inn Mobile East Bay Daphne No              
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne No              
26 CREFI 3431-3491 Merrick Road No CVS 15,750 01/31/42   Salpino Food Market 4,425 03/31/29
27 CREFI River Ranch No              
28 JPMCB Holiday Inn Express Trinidad No              
29 CREFI 2177 East 21st Street No Perlina Jewelry 500 04/30/22   Macro Rainbow Nail Salon Inc. 500 01/31/22
30 CREFI Walgreens Nyack, NY Yes Walgreens 13,152 06/30/37        
31 CREFI 8-44 Brighton 11th Street No Brighton 11 Realty LLC 22,000 06/30/41   Knickerbocker Dialysis, Inc. 10,000 07/31/24
32 CREFI 725 Southern Boulevard No              
33 JPMCB 144 Willow Street No              
34 CREFI The Mark No US Bank 2,400 06/30/30   Grapes and Hops 1,445 05/31/29
35 GACC The Woods No              

 

 

 

 

ANNEX A-1

 

      3rd LARGEST TENANT(4)(23)(24)(25)  

4th LARGEST TENANT(4)(23)(24)(25) 

  
Loan # Seller(1) Property Name 3rd Largest Tenant Unit Size Lease Expiration   4th Largest Tenant Unit Size Lease Expiration  
1 GACC Murphy Crossing Bayer Healthcare 72,580 06/30/23          
2 GACC/JPMCB Moffett Towers Buildings A, B & C                
2.01 GACC/JPMCB Moffett Towers Building B                
2.02 GACC/JPMCB Moffett Towers Building C Level 10 Construction 12,944 02/29/24   Acuitus, Inc. 11,319 08/31/24  
2.03 GACC/JPMCB Moffett Towers Building A                
3 JPMCB 1633 Broadway Showtime Networks Inc 261,196 01/31/26   Morgan Stanley & Co 260,829 03/31/32  
4 CREFI 650 Madison Avenue Sotheby's Int'l Realty Inc 37,772 11/30/35   Willett Advisors LLC 25,732 12/31/24  
5 GACC CBM Portfolio                
5.01 GACC Courtyard Larkspur Landing Marin County                
5.02 GACC Courtyard San Mateo Foster City                
5.03 GACC Courtyard San Jose Cupertino                
5.04 GACC Courtyard Boulder                
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes                
5.06 GACC Courtyard Los Angeles Hacienda Heights                
5.07 GACC Courtyard Seattle South Center                
5.08 GACC Courtyard Nashville Airport                
5.09 GACC Courtyard Palm Springs                
5.10 GACC Courtyard Portland Beaverton                
5.11 GACC Courtyard Atlanta Perimeter Center                
5.12 GACC Courtyard Detroit Livonia                
5.13 GACC Courtyard St. Louis Creve Coeur                
5.14 GACC Courtyard Lincroft Red Bank                
5.15 GACC Courtyard Rye                
5.16 GACC Courtyard Fresno                
5.17 GACC Courtyard Tampa Westshore                
5.18 GACC Courtyard Boston Andover                
5.19 GACC Courtyard Detroit Metro Airport                
5.20 GACC Courtyard Denver Tech Center                
5.21 GACC Courtyard Charlottesville North                
5.22 GACC Courtyard St. Petersburg Clearwater                
5.23 GACC Courtyard Fort Lauderdale Plantation                
5.24 GACC Courtyard West Palm Beach                
5.25 GACC Courtyard Chicago Lincolnshire                
5.26 GACC Courtyard Phoenix Mesa                
5.27 GACC Courtyard Chicago Waukegan Gurnee                
5.28 GACC Courtyard Chicago Highland Park                
5.29 GACC Courtyard Bakersfield                
5.30 GACC Courtyard Norwalk                
5.31 GACC Courtyard Kansas City Overland Park Metcalf                
5.32 GACC Courtyard Silver Spring North                
5.33 GACC Courtyard Raleigh Cary                
5.34 GACC Courtyard New Haven Wallingford                
5.35 GACC Courtyard Chicago Oakbrook Terrace                
5.36 GACC Courtyard Indianapolis Castleton                
5.37 GACC Courtyard Annapolis                
5.38 GACC Courtyard Greenville Haywood Mall                
5.39 GACC Courtyard Minneapolis St Paul Airport                
5.40 GACC Courtyard San Antonio Downtown Market Square                
5.41 GACC Courtyard Denver Stapleton                
5.42 GACC Courtyard St. Louis Westport Plaza                
5.43 GACC Courtyard Dallas Plano Parkway                
5.44 GACC Courtyard Phoenix North Metrocenter                
5.45 GACC Courtyard Dallas Richardson at Spring Valley                
5.46 GACC Courtyard Birmingham Homewood                
5.47 GACC Courtyard Atlanta Airport South                
5.48 GACC Courtyard Atlanta Gwinnett Mall                
5.49 GACC Courtyard Poughkeepsie                
5.50 GACC Courtyard Memphis Airport                
5.51 GACC Courtyard Charlotte South Park                
5.52 GACC Courtyard Philadelphia Devon                
6 JPMCB 1501 Broadway Hard Rock Café 47,256 01/10/36   REGUS 39,854 11/30/24  
7 JPMCB Apollo Education Group HQ Campus                
8 JPMCB Bellagio Hotel and Casino                
9 JPMCB 3500 Lacey Invesco 89,222 04/30/25   Coopers Hawk 45,091 04/30/30  
10 JPMCB Kings Plaza JCPenney 94,895 07/31/38   Burlington 55,078 07/31/28  
11 CREFI The Westin Book Cadillac                
12 CREFI East Village Multifamily Pool 3                
12.01 CREFI 329-335 East 9th Street Yosei Salon 600 07/31/29   Tailor Ateltier of NY, LLC 550 04/30/22  
12.02 CREFI 516-518 East 13th Street                
13 GACC Crenshaw Plaza Bargain Discount Store 12,300 10/31/27   Fitness 19 10,020 12/31/28  
14 GACC Staples Headquarters                
15 JPMCB 3000 Post Oak                
16 GACC 3205 Eastern Market                
17 CREFI Mitchellville Plaza Little Smiling Faces 4,232 10/31/21   Beyond Beauty DMV, Inc. 4,000 08/31/28  
18 JPMCB Stonemont Net Lease Portfolio                
18.01 JPMCB Motorola Solutions                
18.02 JPMCB MetLife - Bridgewater, NJ                
18.03 JPMCB Baxalta                
18.04 JPMCB Amerigroup Corporation                
18.05 JPMCB MetLife - Warwick, RI                
18.06 JPMCB DST Output - El Dorado Hills, CA                
18.07 JPMCB Tate & Lyle                
18.08 JPMCB MetLife - Aurora, IL                
18.09 JPMCB Anthem Blue Cross and Blue Shield                
18.10 JPMCB DST Output - South Windsor, CT                
18.11 JPMCB DST Output - Kansas City, MO                
18.12 JPMCB MetLife - Oriskany, NY                
18.13 JPMCB MetLife - Dayton, OH                
18.14 JPMCB Weatherford                
18.15 JPMCB Anthem                
18.16 JPMCB AAA Club Alliance                
18.17 JPMCB MetLife - Convent Station, NJ                
18.18 JPMCB Eby-Brown - West Mifflin, PA                
18.19 JPMCB Eby-Brown - Ypsilanti, MI                
18.20 JPMCB Capital One                
18.21 JPMCB Eby-Brown - Springfield, OH                
18.22 JPMCB Anthem Virginia                
18.23 JPMCB SKF USA                
18.24 JPMCB United Wisconsin                
18.25 JPMCB Mylan Technologies                
18.26 JPMCB First Midwest Bank - Lockport, IL                
18.27 JPMCB First Midwest Bank - Plainfield, IL                
18.28 JPMCB First Midwest Bank - Palos Heights, IL                
18.29 JPMCB First Midwest Bank - Blue Island, IL                
18.30 JPMCB First Midwest Bank - Highland , IN                
18.31 JPMCB First Midwest Bank - Morris, IL                
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL                
18.33 JPMCB First Midwest Bank - Chicago Heights, IL                
18.34 JPMCB First Midwest Bank - Peotone, IL                
18.35 JPMCB First Midwest Bank - DeKalb, IL                
18.36 JPMCB First Midwest Bank - Galesburg, IL                
18.37 JPMCB First Midwest Bank - Schaumburg, IL                
18.38 JPMCB First Midwest Bank - Country Club Hills, IL                
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL                
18.40 JPMCB First Midwest Bank - Crest Hill, IL                
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL                
18.42 JPMCB First Midwest Bank - Knoxville, IL                
18.43 JPMCB First Midwest Bank - Lansing, IL                
18.44 JPMCB First Midwest Bank - Zion, IL                
18.45 JPMCB First Midwest Bank - Genoa, IL                
18.46 JPMCB First Midwest Bank - Sycamore, IL                
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL                
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL                
18.49 JPMCB First Midwest Bank - Crystal Lake, IL                
18.50 JPMCB First Midwest Bank - Hammond, IN                
18.51 JPMCB First Midwest Bank - Johnsburg, IL                
18.52 JPMCB First Midwest Bank - North Chicago, IL                
18.53 JPMCB First Midwest Bank - Waukegan, IL                
18.54 JPMCB First Midwest Bank - Dyer, IN                
18.55 JPMCB First Midwest Bank - Seneca, IL                
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL                
18.57 JPMCB First Midwest Bank - Crete, IL                
18.58 JPMCB First Midwest Bank - Champaign, IL                
18.59 JPMCB First Midwest Bank - East Moline, IL                
18.60 JPMCB First Midwest Bank - Sandwich, IL                
18.61 JPMCB First Midwest Bank - Gary, IN                
18.62 JPMCB First Midwest Bank - Crown Point, IN                
18.63 JPMCB First Midwest Bank - Griffith, IN                
18.64 JPMCB First Midwest Bank - Frankfort, IL                
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL                
18.66 JPMCB First Midwest Bank - Park Forest, IL                
19 JPMCB Drayton Tower                
20 CREFI Michigan Multifamily Portfolio                
20.01 CREFI Gale Gardens                
20.02 CREFI Midtown Square                
20.03 CREFI Carriage House                
20.04 CREFI Morris Square                
20.05 CREFI Silverstone                
21 GACC Lone Star Court                
22 CREFI 25 Jay Street Juspak LLC 1,400 06/30/21   Parade Inc 1,320 02/28/20  
23 CREFI Katie Reed Building Giobi, Inc 4,061 04/30/29   Merrill Lynch 3,956 12/31/24  
24 JPMCB Veranda at Cinco Ranch Cinco Ranch Conservatory of Music 5,950 09/30/22   Sola Salon 5,600 01/14/28  
25 CREFI Alabama Hilton Portfolio                
25.01 CREFI Homewood Suites Mobile East Bay Daphne                
25.02 CREFI Hampton Inn Mobile East Bay Daphne                
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne                
26 CREFI 3431-3491 Merrick Road Leslie’s Poolmart, Inc. 3,136 10/31/22   Escorza's Mexican Restaurant 3,100 03/31/26  
27 CREFI River Ranch                
28 JPMCB Holiday Inn Express Trinidad                
29 CREFI 2177 East 21st Street Cholitos Plakasitos, Corp. 500 07/31/22   Stina Corp. 400 10/31/24  
30 CREFI Walgreens Nyack, NY                
31 CREFI 8-44 Brighton 11th Street Super PC Systems, Inc. 7,500 09/21/27          
32 CREFI 725 Southern Boulevard                
33 JPMCB 144 Willow Street                
34 CREFI The Mark  Floyd's 99 Barber Shop 1,415 09/30/24   H&R Block Enterprises, LLC 1,176 04/30/23  
35 GACC The Woods                

 

 

 

 

ANNEX A-1

 

     

5th LARGEST TENANT(4)(23)(24)(25) 

        
Loan # Seller(1) Property Name 5th Largest Tenant Unit Size Lease Expiration   Loan Purpose Principal / Carveout Guarantor(26) Lockbox (Y/N)
1 GACC Murphy Crossing         Acquisition Jordan John Somberville Caspari, Peter Carswell Horn, Timbercreek 4Q MC (US) LP Yes
2 GACC/JPMCB Moffett Towers Buildings A, B & C         Refinance Paul Guarantor LLC Yes
2.01 GACC/JPMCB Moffett Towers Building B              
2.02 GACC/JPMCB Moffett Towers Building C              
2.03 GACC/JPMCB Moffett Towers Building A              
3 JPMCB 1633 Broadway Kasowitz Benson Torres 203,394 03/31/37   Refinance Paramount Group Operating Partnership LP Yes
4 CREFI 650 Madison Avenue BC Partners Inc. 19,380 01/31/27   Refinance Vornado Realty L.P., OPG Investment Holdings (US), LLC Yes
5 GACC CBM Portfolio         Refinance CBM Joint Venture Limited Partnership Yes
5.01 GACC Courtyard Larkspur Landing Marin County              
5.02 GACC Courtyard San Mateo Foster City              
5.03 GACC Courtyard San Jose Cupertino              
5.04 GACC Courtyard Boulder              
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes              
5.06 GACC Courtyard Los Angeles Hacienda Heights              
5.07 GACC Courtyard Seattle South Center              
5.08 GACC Courtyard Nashville Airport              
5.09 GACC Courtyard Palm Springs              
5.10 GACC Courtyard Portland Beaverton              
5.11 GACC Courtyard Atlanta Perimeter Center              
5.12 GACC Courtyard Detroit Livonia              
5.13 GACC Courtyard St. Louis Creve Coeur              
5.14 GACC Courtyard Lincroft Red Bank              
5.15 GACC Courtyard Rye              
5.16 GACC Courtyard Fresno              
5.17 GACC Courtyard Tampa Westshore              
5.18 GACC Courtyard Boston Andover              
5.19 GACC Courtyard Detroit Metro Airport              
5.20 GACC Courtyard Denver Tech Center              
5.21 GACC Courtyard Charlottesville North              
5.22 GACC Courtyard St. Petersburg Clearwater              
5.23 GACC Courtyard Fort Lauderdale Plantation              
5.24 GACC Courtyard West Palm Beach              
5.25 GACC Courtyard Chicago Lincolnshire              
5.26 GACC Courtyard Phoenix Mesa              
5.27 GACC Courtyard Chicago Waukegan Gurnee              
5.28 GACC Courtyard Chicago Highland Park              
5.29 GACC Courtyard Bakersfield              
5.30 GACC Courtyard Norwalk              
5.31 GACC Courtyard Kansas City Overland Park Metcalf              
5.32 GACC Courtyard Silver Spring North              
5.33 GACC Courtyard Raleigh Cary              
5.34 GACC Courtyard New Haven Wallingford              
5.35 GACC Courtyard Chicago Oakbrook Terrace              
5.36 GACC Courtyard Indianapolis Castleton              
5.37 GACC Courtyard Annapolis              
5.38 GACC Courtyard Greenville Haywood Mall              
5.39 GACC Courtyard Minneapolis St Paul Airport              
5.40 GACC Courtyard San Antonio Downtown Market Square              
5.41 GACC Courtyard Denver Stapleton              
5.42 GACC Courtyard St. Louis Westport Plaza              
5.43 GACC Courtyard Dallas Plano Parkway              
5.44 GACC Courtyard Phoenix North Metrocenter              
5.45 GACC Courtyard Dallas Richardson at Spring Valley              
5.46 GACC Courtyard Birmingham Homewood              
5.47 GACC Courtyard Atlanta Airport South              
5.48 GACC Courtyard Atlanta Gwinnett Mall              
5.49 GACC Courtyard Poughkeepsie              
5.50 GACC Courtyard Memphis Airport              
5.51 GACC Courtyard Charlotte South Park              
5.52 GACC Courtyard Philadelphia Devon              
6 JPMCB 1501 Broadway Goldberg Weprin Finkel Goldstein LLP 25,573 11/30/23   Refinance NAP Yes
7 JPMCB Apollo Education Group HQ Campus         Refinance Steven Elghanayan Yes
8 JPMCB Bellagio Hotel and Casino         Acquisition BREIT Operating Partnership L.P. Yes
9 JPMCB 3500 Lacey CompTIA 44,829 12/31/28   Acquisition Jack Kim Yes
10 JPMCB Kings Plaza Best Buy 53,371 01/31/32   Refinance The Macerich Partnership, L.P. Yes
11 CREFI The Westin Book Cadillac         Refinance John J. Ferchill Yes
12 CREFI East Village Multifamily Pool 3         Refinance Seryl Kushner Yes
12.01 CREFI 329-335 East 9th Street Spark Pretty LLC 500 09/30/23        
12.02 CREFI 516-518 East 13th Street              
13 GACC Crenshaw Plaza Rainbow Women's Retail Group 8,397 01/31/21   Acquisition Drew Orenstein, Kevin Wiser, Natalie Roberts Yes
14 GACC Staples Headquarters         Acquisition LCN North American Fund III REIT Yes
15 JPMCB 3000 Post Oak         Refinance Norman Bobrow Yes
16 GACC 3205 Eastern Market         Refinance Peter Gordon Yes
17 CREFI Mitchellville Plaza McDonald's 3,912 12/21/22   Acquisition Robert V. Gothier, Jr., Mark S. DiSanto Yes
18 JPMCB Stonemont Net Lease Portfolio         Refinance William I. Markwell, III Yes
18.01 JPMCB Motorola Solutions              
18.02 JPMCB MetLife - Bridgewater, NJ              
18.03 JPMCB Baxalta              
18.04 JPMCB Amerigroup Corporation              
18.05 JPMCB MetLife - Warwick, RI              
18.06 JPMCB DST Output - El Dorado Hills, CA              
18.07 JPMCB Tate & Lyle              
18.08 JPMCB MetLife - Aurora, IL              
18.09 JPMCB Anthem Blue Cross and Blue Shield              
18.10 JPMCB DST Output - South Windsor, CT              
18.11 JPMCB DST Output - Kansas City, MO              
18.12 JPMCB MetLife - Oriskany, NY              
18.13 JPMCB MetLife - Dayton, OH              
18.14 JPMCB Weatherford              
18.15 JPMCB Anthem              
18.16 JPMCB AAA Club Alliance              
18.17 JPMCB MetLife - Convent Station, NJ              
18.18 JPMCB Eby-Brown - West Mifflin, PA              
18.19 JPMCB Eby-Brown - Ypsilanti, MI              
18.20 JPMCB Capital One              
18.21 JPMCB Eby-Brown - Springfield, OH              
18.22 JPMCB Anthem Virginia              
18.23 JPMCB SKF USA              
18.24 JPMCB United Wisconsin              
18.25 JPMCB Mylan Technologies              
18.26 JPMCB First Midwest Bank - Lockport, IL              
18.27 JPMCB First Midwest Bank - Plainfield, IL              
18.28 JPMCB First Midwest Bank - Palos Heights, IL              
18.29 JPMCB First Midwest Bank - Blue Island, IL              
18.30 JPMCB First Midwest Bank - Highland , IN              
18.31 JPMCB First Midwest Bank - Morris, IL              
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL              
18.33 JPMCB First Midwest Bank - Chicago Heights, IL              
18.34 JPMCB First Midwest Bank - Peotone, IL              
18.35 JPMCB First Midwest Bank - DeKalb, IL              
18.36 JPMCB First Midwest Bank - Galesburg, IL              
18.37 JPMCB First Midwest Bank - Schaumburg, IL              
18.38 JPMCB First Midwest Bank - Country Club Hills, IL              
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL              
18.40 JPMCB First Midwest Bank - Crest Hill, IL              
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL              
18.42 JPMCB First Midwest Bank - Knoxville, IL              
18.43 JPMCB First Midwest Bank - Lansing, IL              
18.44 JPMCB First Midwest Bank - Zion, IL              
18.45 JPMCB First Midwest Bank - Genoa, IL              
18.46 JPMCB First Midwest Bank - Sycamore, IL              
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL              
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL              
18.49 JPMCB First Midwest Bank - Crystal Lake, IL              
18.50 JPMCB First Midwest Bank - Hammond, IN              
18.51 JPMCB First Midwest Bank - Johnsburg, IL              
18.52 JPMCB First Midwest Bank - North Chicago, IL              
18.53 JPMCB First Midwest Bank - Waukegan, IL              
18.54 JPMCB First Midwest Bank - Dyer, IN              
18.55 JPMCB First Midwest Bank - Seneca, IL              
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL              
18.57 JPMCB First Midwest Bank - Crete, IL              
18.58 JPMCB First Midwest Bank - Champaign, IL              
18.59 JPMCB First Midwest Bank - East Moline, IL              
18.60 JPMCB First Midwest Bank - Sandwich, IL              
18.61 JPMCB First Midwest Bank - Gary, IN              
18.62 JPMCB First Midwest Bank - Crown Point, IN              
18.63 JPMCB First Midwest Bank - Griffith, IN              
18.64 JPMCB First Midwest Bank - Frankfort, IL              
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL              
18.66 JPMCB First Midwest Bank - Park Forest, IL              
19 JPMCB Drayton Tower         Refinance Jonathan Kully, Michael Walsdorf Yes
20 CREFI Michigan Multifamily Portfolio         Refinance Tyler Ross, Michael Colman, David Colman Yes
20.01 CREFI Gale Gardens              
20.02 CREFI Midtown Square              
20.03 CREFI Carriage House              
20.04 CREFI Morris Square              
20.05 CREFI Silverstone              
21 GACC Lone Star Court         Refinance Doyle A. Graham Jr. Yes
22 CREFI 25 Jay Street Jen Beckman Projects 1,313 07/31/24   Refinance Joseph Torres Yes
23 CREFI Katie Reed Building O2 Aspen 1,388 06/30/24   Refinance Wexford Capital LP Yes
24 JPMCB Veranda at Cinco Ranch Smile Orthodontics 4,375 09/30/27   Refinance H. Blake Tartt, III Yes
25 CREFI Alabama Hilton Portfolio         Refinance Anil Patel, Charles Everhardt Yes
25.01 CREFI Homewood Suites Mobile East Bay Daphne              
25.02 CREFI Hampton Inn Mobile East Bay Daphne              
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne              
26 CREFI 3431-3491 Merrick Road Mary's Pizza and Pasta 2,100 04/30/24   Refinance Donald J. Anzalone, David J. Anzalone Yes
27 CREFI River Ranch         Acquisition John M. Federer Yes
28 JPMCB Holiday Inn Express Trinidad         Refinance Steven Pfeiffer, Kevin J. Weisbeck Yes
29 CREFI 2177 East 21st Street York Sing Chan 400 04/30/26   Refinance Mitchell B. Shpelfogel Yes
30 CREFI Walgreens Nyack, NY         Acquisition Michael F. D'Annunzio Yes
31 CREFI 8-44 Brighton 11th Street         Refinance Isaac Maleh Yes
32 CREFI 725 Southern Boulevard         Refinance Chaim Simkowitz Yes
33 JPMCB 144 Willow Street         Acquisition Rose Hill Associates, LLC Yes
34 CREFI The Mark Woah Clothing 970 09/30/22   Refinance Shahriar Pourteymour, The Pourteymour Family Trust dated March 1, 2007 Yes
35 GACC The Woods         Acquisition Daniel M. Crane Yes

 

 

 

 

ANNEX A-1

 

         

Pari Passu Debt 

  
Loan # Seller(1) Property Name Lockbox  Type(27) Cash Management(27) Pari Passu (Y/N) Pari Passu Note Control (Y/N)(28) Pari Passu Piece In-Trust Cut-Off Balance Pari Passu Piece Non-Trust Cut-Off Balance Total Cut-off Date Pari Passu Debt  
1 GACC Murphy Crossing Hard In Place No NAP NAP NAP NAP  
2 GACC/JPMCB Moffett Towers Buildings A, B & C Hard In Place Yes No 79,450,000 363,550,000 443,000,000  
2.01 GACC/JPMCB Moffett Towers Building B                
2.02 GACC/JPMCB Moffett Towers Building C                
2.03 GACC/JPMCB Moffett Towers Building A                
3 JPMCB 1633 Broadway Hard Springing Yes No 50,000,000 951,000,000 1,001,000,000  
4 CREFI 650 Madison Avenue Hard Springing Yes No 50,000,000 536,800,000 586,800,000  
5 GACC CBM Portfolio Soft In Place Yes No 50,000,000 348,000,000 398,000,000  
5.01 GACC Courtyard Larkspur Landing Marin County                
5.02 GACC Courtyard San Mateo Foster City                
5.03 GACC Courtyard San Jose Cupertino                
5.04 GACC Courtyard Boulder                
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes                
5.06 GACC Courtyard Los Angeles Hacienda Heights                
5.07 GACC Courtyard Seattle South Center                
5.08 GACC Courtyard Nashville Airport                
5.09 GACC Courtyard Palm Springs                
5.10 GACC Courtyard Portland Beaverton                
5.11 GACC Courtyard Atlanta Perimeter Center                
5.12 GACC Courtyard Detroit Livonia                
5.13 GACC Courtyard St. Louis Creve Coeur                
5.14 GACC Courtyard Lincroft Red Bank                
5.15 GACC Courtyard Rye                
5.16 GACC Courtyard Fresno                
5.17 GACC Courtyard Tampa Westshore                
5.18 GACC Courtyard Boston Andover                
5.19 GACC Courtyard Detroit Metro Airport                
5.20 GACC Courtyard Denver Tech Center                
5.21 GACC Courtyard Charlottesville North                
5.22 GACC Courtyard St. Petersburg Clearwater                
5.23 GACC Courtyard Fort Lauderdale Plantation                
5.24 GACC Courtyard West Palm Beach                
5.25 GACC Courtyard Chicago Lincolnshire                
5.26 GACC Courtyard Phoenix Mesa                
5.27 GACC Courtyard Chicago Waukegan Gurnee                
5.28 GACC Courtyard Chicago Highland Park                
5.29 GACC Courtyard Bakersfield                
5.30 GACC Courtyard Norwalk                
5.31 GACC Courtyard Kansas City Overland Park Metcalf                
5.32 GACC Courtyard Silver Spring North                
5.33 GACC Courtyard Raleigh Cary                
5.34 GACC Courtyard New Haven Wallingford                
5.35 GACC Courtyard Chicago Oakbrook Terrace                
5.36 GACC Courtyard Indianapolis Castleton                
5.37 GACC Courtyard Annapolis                
5.38 GACC Courtyard Greenville Haywood Mall                
5.39 GACC Courtyard Minneapolis St Paul Airport                
5.40 GACC Courtyard San Antonio Downtown Market Square                
5.41 GACC Courtyard Denver Stapleton                
5.42 GACC Courtyard St. Louis Westport Plaza                
5.43 GACC Courtyard Dallas Plano Parkway                
5.44 GACC Courtyard Phoenix North Metrocenter                
5.45 GACC Courtyard Dallas Richardson at Spring Valley                
5.46 GACC Courtyard Birmingham Homewood                
5.47 GACC Courtyard Atlanta Airport South                
5.48 GACC Courtyard Atlanta Gwinnett Mall                
5.49 GACC Courtyard Poughkeepsie                
5.50 GACC Courtyard Memphis Airport                
5.51 GACC Courtyard Charlotte South Park                
5.52 GACC Courtyard Philadelphia Devon                
6 JPMCB 1501 Broadway Springing Springing Yes No 50,000,000 150,000,000 200,000,000  
7 JPMCB Apollo Education Group HQ Campus Hard Springing Yes Yes 50,000,000 41,500,000 91,500,000  
8 JPMCB Bellagio Hotel and Casino Hard Springing Yes No 40,000,000 1,636,200,000 1,676,200,000  
9 JPMCB 3500 Lacey Hard Springing Yes No 35,800,000 50,000,000 85,800,000  
10 JPMCB Kings Plaza Hard Springing Yes Yes 32,000,000 455,000,000 487,000,000  
11 CREFI The Westin Book Cadillac Hard In Place Yes No 32,000,000 45,000,000 77,000,000  
12 CREFI East Village Multifamily Pool 3 Springing Springing No NAP NAP NAP NAP  
12.01 CREFI 329-335 East 9th Street                
12.02 CREFI 516-518 East 13th Street                
13 GACC Crenshaw Plaza Hard Springing No NAP NAP NAP NAP  
14 GACC Staples Headquarters Hard In Place Yes No 30,000,000 60,000,000 90,000,000  
15 JPMCB 3000 Post Oak Hard In Place Yes No 30,000,000 50,000,000 80,000,000  
16 GACC 3205 Eastern Market Soft In Place No NAP NAP NAP NAP  
17 CREFI Mitchellville Plaza Springing Springing No NAP NAP NAP NAP  
18 JPMCB Stonemont Net Lease Portfolio Hard In Place Yes No 25,000,000 398,200,000 423,200,000  
18.01 JPMCB Motorola Solutions                
18.02 JPMCB MetLife - Bridgewater, NJ                
18.03 JPMCB Baxalta                
18.04 JPMCB Amerigroup Corporation                
18.05 JPMCB MetLife - Warwick, RI                
18.06 JPMCB DST Output - El Dorado Hills, CA                
18.07 JPMCB Tate & Lyle                
18.08 JPMCB MetLife - Aurora, IL                
18.09 JPMCB Anthem Blue Cross and Blue Shield                
18.10 JPMCB DST Output - South Windsor, CT                
18.11 JPMCB DST Output - Kansas City, MO                
18.12 JPMCB MetLife - Oriskany, NY                
18.13 JPMCB MetLife - Dayton, OH                
18.14 JPMCB Weatherford                
18.15 JPMCB Anthem                
18.16 JPMCB AAA Club Alliance                
18.17 JPMCB MetLife - Convent Station, NJ                
18.18 JPMCB Eby-Brown - West Mifflin, PA                
18.19 JPMCB Eby-Brown - Ypsilanti, MI                
18.20 JPMCB Capital One                
18.21 JPMCB Eby-Brown - Springfield, OH                
18.22 JPMCB Anthem Virginia                
18.23 JPMCB SKF USA                
18.24 JPMCB United Wisconsin                
18.25 JPMCB Mylan Technologies                
18.26 JPMCB First Midwest Bank - Lockport, IL                
18.27 JPMCB First Midwest Bank - Plainfield, IL                
18.28 JPMCB First Midwest Bank - Palos Heights, IL                
18.29 JPMCB First Midwest Bank - Blue Island, IL                
18.30 JPMCB First Midwest Bank - Highland , IN                
18.31 JPMCB First Midwest Bank - Morris, IL                
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL                
18.33 JPMCB First Midwest Bank - Chicago Heights, IL                
18.34 JPMCB First Midwest Bank - Peotone, IL                
18.35 JPMCB First Midwest Bank - DeKalb, IL                
18.36 JPMCB First Midwest Bank - Galesburg, IL                
18.37 JPMCB First Midwest Bank - Schaumburg, IL                
18.38 JPMCB First Midwest Bank - Country Club Hills, IL                
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL                
18.40 JPMCB First Midwest Bank - Crest Hill, IL                
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL                
18.42 JPMCB First Midwest Bank - Knoxville, IL                
18.43 JPMCB First Midwest Bank - Lansing, IL                
18.44 JPMCB First Midwest Bank - Zion, IL                
18.45 JPMCB First Midwest Bank - Genoa, IL                
18.46 JPMCB First Midwest Bank - Sycamore, IL                
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL                
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL                
18.49 JPMCB First Midwest Bank - Crystal Lake, IL                
18.50 JPMCB First Midwest Bank - Hammond, IN                
18.51 JPMCB First Midwest Bank - Johnsburg, IL                
18.52 JPMCB First Midwest Bank - North Chicago, IL                
18.53 JPMCB First Midwest Bank - Waukegan, IL                
18.54 JPMCB First Midwest Bank - Dyer, IN                
18.55 JPMCB First Midwest Bank - Seneca, IL                
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL                
18.57 JPMCB First Midwest Bank - Crete, IL                
18.58 JPMCB First Midwest Bank - Champaign, IL                
18.59 JPMCB First Midwest Bank - East Moline, IL                
18.60 JPMCB First Midwest Bank - Sandwich, IL                
18.61 JPMCB First Midwest Bank - Gary, IN                
18.62 JPMCB First Midwest Bank - Crown Point, IN                
18.63 JPMCB First Midwest Bank - Griffith, IN                
18.64 JPMCB First Midwest Bank - Frankfort, IL                
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL                
18.66 JPMCB First Midwest Bank - Park Forest, IL                
19 JPMCB Drayton Tower Soft Springing No NAP NAP NAP NAP  
20 CREFI Michigan Multifamily Portfolio Springing Springing No NAP NAP NAP NAP  
20.01 CREFI Gale Gardens                
20.02 CREFI Midtown Square                
20.03 CREFI Carriage House                
20.04 CREFI Morris Square                
20.05 CREFI Silverstone                
21 GACC Lone Star Court Springing Springing No NAP NAP NAP NAP  
22 CREFI 25 Jay Street Hard Springing No NAP NAP NAP NAP  
23 CREFI Katie Reed Building Springing Springing No NAP NAP NAP NAP  
24 JPMCB Veranda at Cinco Ranch Hard Springing No NAP NAP NAP NAP  
25 CREFI Alabama Hilton Portfolio Hard Springing Yes No 11,976,222 16,966,314 28,942,536  
25.01 CREFI Homewood Suites Mobile East Bay Daphne                
25.02 CREFI Hampton Inn Mobile East Bay Daphne                
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne                
26 CREFI 3431-3491 Merrick Road Springing Springing No NAP NAP NAP NAP  
27 CREFI River Ranch Springing Springing No NAP NAP NAP NAP  
28 JPMCB Holiday Inn Express Trinidad Hard In Place No NAP NAP NAP NAP  
29 CREFI 2177 East 21st Street Springing Springing No NAP NAP NAP NAP  
30 CREFI Walgreens Nyack, NY Springing Springing No NAP NAP NAP NAP  
31 CREFI 8-44 Brighton 11th Street Hard Springing No NAP NAP NAP NAP  
32 CREFI 725 Southern Boulevard Springing Springing No NAP NAP NAP NAP  
33 JPMCB 144 Willow Street Springing Springing No NAP NAP NAP NAP  
34 CREFI The Mark Springing Springing No NAP NAP NAP NAP  
35 GACC The Woods Soft Springing No NAP NAP NAP NAP  

 

 

 

 

ANNEX A-1

 

     

Additional Debt 

  

Total Debt 

  
Loan # Seller(1) Property Name Additional Debt Permitted (Y/N) Additional Debt Exist (Y/N)(29) Additional Debt Type(s) Additional Debt Cut-off Date Balance Additional Debt Interest Rate    Total Debt Cut-off Balance Total Debt UW NCF DSCR Total Debt Current LTV % Total Debt UW NOI Debt Yield %  
1 GACC Murphy Crossing Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP  
2 GACC/JPMCB Moffett Towers Buildings A, B & C No Yes Subordinate Debt 327,000,000 3.49000   770,000,000 2.09 67.2% 7.5%  
2.01 GACC/JPMCB Moffett Towers Building B               2.09 67.2% 7.5%  
2.02 GACC/JPMCB Moffett Towers Building C               2.09 67.2% 7.5%  
2.03 GACC/JPMCB Moffett Towers Building A               2.09 67.2% 7.5%  
3 JPMCB 1633 Broadway Yes Yes Subordinate Debt/Permitted Equityholder Debt or Debt-Like Preferred Equity 249,000,000 2.99000   1,250,000,000 3.08 52.1% 9.5%  
4 CREFI 650 Madison Avenue No Yes Subordinate Debt 213,200,000 3.48600   800,000,000 2.01 66.1% 7.3%  
5 GACC CBM Portfolio No Yes Subordinate Debt 286,000,000 3.53700   684,000,000 3.46 57.7% 14.5%  
5.01 GACC Courtyard Larkspur Landing Marin County               3.46 57.7% 14.5%  
5.02 GACC Courtyard San Mateo Foster City               3.46 57.7% 14.5%  
5.03 GACC Courtyard San Jose Cupertino               3.46 57.7% 14.5%  
5.04 GACC Courtyard Boulder               3.46 57.7% 14.5%  
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes               3.46 57.7% 14.5%  
5.06 GACC Courtyard Los Angeles Hacienda Heights               3.46 57.7% 14.5%  
5.07 GACC Courtyard Seattle South Center               3.46 57.7% 14.5%  
5.08 GACC Courtyard Nashville Airport               3.46 57.7% 14.5%  
5.09 GACC Courtyard Palm Springs               3.46 57.7% 14.5%  
5.10 GACC Courtyard Portland Beaverton               3.46 57.7% 14.5%  
5.11 GACC Courtyard Atlanta Perimeter Center               3.46 57.7% 14.5%  
5.12 GACC Courtyard Detroit Livonia               3.46 57.7% 14.5%  
5.13 GACC Courtyard St. Louis Creve Coeur               3.46 57.7% 14.5%  
5.14 GACC Courtyard Lincroft Red Bank               3.46 57.7% 14.5%  
5.15 GACC Courtyard Rye               3.46 57.7% 14.5%  
5.16 GACC Courtyard Fresno               3.46 57.7% 14.5%  
5.17 GACC Courtyard Tampa Westshore               3.46 57.7% 14.5%  
5.18 GACC Courtyard Boston Andover               3.46 57.7% 14.5%  
5.19 GACC Courtyard Detroit Metro Airport               3.46 57.7% 14.5%  
5.20 GACC Courtyard Denver Tech Center               3.46 57.7% 14.5%  
5.21 GACC Courtyard Charlottesville North               3.46 57.7% 14.5%  
5.22 GACC Courtyard St. Petersburg Clearwater               3.46 57.7% 14.5%  
5.23 GACC Courtyard Fort Lauderdale Plantation               3.46 57.7% 14.5%  
5.24 GACC Courtyard West Palm Beach               3.46 57.7% 14.5%  
5.25 GACC Courtyard Chicago Lincolnshire               3.46 57.7% 14.5%  
5.26 GACC Courtyard Phoenix Mesa               3.46 57.7% 14.5%  
5.27 GACC Courtyard Chicago Waukegan Gurnee               3.46 57.7% 14.5%  
5.28 GACC Courtyard Chicago Highland Park               3.46 57.7% 14.5%  
5.29 GACC Courtyard Bakersfield               3.46 57.7% 14.5%  
5.30 GACC Courtyard Norwalk               3.46 57.7% 14.5%  
5.31 GACC Courtyard Kansas City Overland Park Metcalf               3.46 57.7% 14.5%  
5.32 GACC Courtyard Silver Spring North               3.46 57.7% 14.5%  
5.33 GACC Courtyard Raleigh Cary               3.46 57.7% 14.5%  
5.34 GACC Courtyard New Haven Wallingford               3.46 57.7% 14.5%  
5.35 GACC Courtyard Chicago Oakbrook Terrace               3.46 57.7% 14.5%  
5.36 GACC Courtyard Indianapolis Castleton               3.46 57.7% 14.5%  
5.37 GACC Courtyard Annapolis               3.46 57.7% 14.5%  
5.38 GACC Courtyard Greenville Haywood Mall               3.46 57.7% 14.5%  
5.39 GACC Courtyard Minneapolis St Paul Airport               3.46 57.7% 14.5%  
5.40 GACC Courtyard San Antonio Downtown Market Square               3.46 57.7% 14.5%  
5.41 GACC Courtyard Denver Stapleton               3.46 57.7% 14.5%  
5.42 GACC Courtyard St. Louis Westport Plaza               3.46 57.7% 14.5%  
5.43 GACC Courtyard Dallas Plano Parkway               3.46 57.7% 14.5%  
5.44 GACC Courtyard Phoenix North Metrocenter               3.46 57.7% 14.5%  
5.45 GACC Courtyard Dallas Richardson at Spring Valley               3.46 57.7% 14.5%  
5.46 GACC Courtyard Birmingham Homewood               3.46 57.7% 14.5%  
5.47 GACC Courtyard Atlanta Airport South               3.46 57.7% 14.5%  
5.48 GACC Courtyard Atlanta Gwinnett Mall               3.46 57.7% 14.5%  
5.49 GACC Courtyard Poughkeepsie               3.46 57.7% 14.5%  
5.50 GACC Courtyard Memphis Airport               3.46 57.7% 14.5%  
5.51 GACC Courtyard Charlotte South Park               3.46 57.7% 14.5%  
5.52 GACC Courtyard Philadelphia Devon               3.46 57.7% 14.5%  
6 JPMCB 1501 Broadway Yes No Permitted Mezzanine NAP NAP   200,000,000 4.36 22.2% 13.8%  
7 JPMCB Apollo Education Group HQ Campus No No NAP NAP NAP   91,500,000 4.15 47.2% 14.9%  
8 JPMCB Bellagio Hotel and Casino Yes Yes B-Notes(650,500,000)/C-Notes(683,300,000) 1,333,800,000 4.28688   3,010,000,000 4.06 70.7% 15.7%  
9 JPMCB 3500 Lacey No No NAP NAP NAP   85,800,000 2.32 66.5% 11.0%  
10 JPMCB Kings Plaza No Yes Mezzanine Loan 53,000,000 6.00000   540,000,000 1.73 60.0% 9.6%  
11 CREFI The Westin Book Cadillac No No NAP NAP NAP   77,000,000 1.78 56.6% 12.7%  
12 CREFI East Village Multifamily Pool 3 No No NAP NAP NAP   NAP NAP NAP NAP  
12.01 CREFI 329-335 East 9th Street               NAP NAP NAP  
12.02 CREFI 516-518 East 13th Street               NAP NAP NAP  
13 GACC Crenshaw Plaza No No NAP NAP NAP   NAP NAP NAP NAP  
14 GACC Staples Headquarters No No NAP NAP NAP   90,000,000 3.98 45.5% 12.9%  
15 JPMCB 3000 Post Oak No Yes Mezzanine Loan 20,000,000 10.00000   100,000,000 1.46 69.5% 9.6%  
16 GACC 3205 Eastern Market No No NAP NAP NAP   NAP NAP NAP NAP  
17 CREFI Mitchellville Plaza No No NAP NAP NAP   NAP NAP NAP NAP  
18 JPMCB Stonemont Net Lease Portfolio No Yes Mezzanine Loan/Subordinate Debt 583,653,062 5.08941   1,006,853,062 1.44 88.5% 7.2%  
18.01 JPMCB Motorola Solutions               1.44 88.5% 7.2%  
18.02 JPMCB MetLife - Bridgewater, NJ               1.44 88.5% 7.2%  
18.03 JPMCB Baxalta               1.44 88.5% 7.2%  
18.04 JPMCB Amerigroup Corporation               1.44 88.5% 7.2%  
18.05 JPMCB MetLife - Warwick, RI               1.44 88.5% 7.2%  
18.06 JPMCB DST Output - El Dorado Hills, CA               1.44 88.5% 7.2%  
18.07 JPMCB Tate & Lyle               1.44 88.5% 7.2%  
18.08 JPMCB MetLife - Aurora, IL               1.44 88.5% 7.2%  
18.09 JPMCB Anthem Blue Cross and Blue Shield               1.44 88.5% 7.2%  
18.10 JPMCB DST Output - South Windsor, CT               1.44 88.5% 7.2%  
18.11 JPMCB DST Output - Kansas City, MO               1.44 88.5% 7.2%  
18.12 JPMCB MetLife - Oriskany, NY               1.44 88.5% 7.2%  
18.13 JPMCB MetLife - Dayton, OH               1.44 88.5% 7.2%  
18.14 JPMCB Weatherford               1.44 88.5% 7.2%  
18.15 JPMCB Anthem               1.44 88.5% 7.2%  
18.16 JPMCB AAA Club Alliance               1.44 88.5% 7.2%  
18.17 JPMCB MetLife - Convent Station, NJ               1.44 88.5% 7.2%  
18.18 JPMCB Eby-Brown - West Mifflin, PA               1.44 88.5% 7.2%  
18.19 JPMCB Eby-Brown - Ypsilanti, MI               1.44 88.5% 7.2%  
18.20 JPMCB Capital One               1.44 88.5% 7.2%  
18.21 JPMCB Eby-Brown - Springfield, OH               1.44 88.5% 7.2%  
18.22 JPMCB Anthem Virginia               1.44 88.5% 7.2%  
18.23 JPMCB SKF USA               1.44 88.5% 7.2%  
18.24 JPMCB United Wisconsin               1.44 88.5% 7.2%  
18.25 JPMCB Mylan Technologies               1.44 88.5% 7.2%  
18.26 JPMCB First Midwest Bank - Lockport, IL               1.44 88.5% 7.2%  
18.27 JPMCB First Midwest Bank - Plainfield, IL               1.44 88.5% 7.2%  
18.28 JPMCB First Midwest Bank - Palos Heights, IL               1.44 88.5% 7.2%  
18.29 JPMCB First Midwest Bank - Blue Island, IL               1.44 88.5% 7.2%  
18.30 JPMCB First Midwest Bank - Highland , IN               1.44 88.5% 7.2%  
18.31 JPMCB First Midwest Bank - Morris, IL               1.44 88.5% 7.2%  
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL               1.44 88.5% 7.2%  
18.33 JPMCB First Midwest Bank - Chicago Heights, IL               1.44 88.5% 7.2%  
18.34 JPMCB First Midwest Bank - Peotone, IL               1.44 88.5% 7.2%  
18.35 JPMCB First Midwest Bank - DeKalb, IL               1.44 88.5% 7.2%  
18.36 JPMCB First Midwest Bank - Galesburg, IL               1.44 88.5% 7.2%  
18.37 JPMCB First Midwest Bank - Schaumburg, IL               1.44 88.5% 7.2%  
18.38 JPMCB First Midwest Bank - Country Club Hills, IL               1.44 88.5% 7.2%  
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL               1.44 88.5% 7.2%  
18.40 JPMCB First Midwest Bank - Crest Hill, IL               1.44 88.5% 7.2%  
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL               1.44 88.5% 7.2%  
18.42 JPMCB First Midwest Bank - Knoxville, IL               1.44 88.5% 7.2%  
18.43 JPMCB First Midwest Bank - Lansing, IL               1.44 88.5% 7.2%  
18.44 JPMCB First Midwest Bank - Zion, IL               1.44 88.5% 7.2%  
18.45 JPMCB First Midwest Bank - Genoa, IL               1.44 88.5% 7.2%  
18.46 JPMCB First Midwest Bank - Sycamore, IL               1.44 88.5% 7.2%  
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL               1.44 88.5% 7.2%  
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL               1.44 88.5% 7.2%  
18.49 JPMCB First Midwest Bank - Crystal Lake, IL               1.44 88.5% 7.2%  
18.50 JPMCB First Midwest Bank - Hammond, IN               1.44 88.5% 7.2%  
18.51 JPMCB First Midwest Bank - Johnsburg, IL               1.44 88.5% 7.2%  
18.52 JPMCB First Midwest Bank - North Chicago, IL               1.44 88.5% 7.2%  
18.53 JPMCB First Midwest Bank - Waukegan, IL               1.44 88.5% 7.2%  
18.54 JPMCB First Midwest Bank - Dyer, IN               1.44 88.5% 7.2%  
18.55 JPMCB First Midwest Bank - Seneca, IL               1.44 88.5% 7.2%  
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL               1.44 88.5% 7.2%  
18.57 JPMCB First Midwest Bank - Crete, IL               1.44 88.5% 7.2%  
18.58 JPMCB First Midwest Bank - Champaign, IL               1.44 88.5% 7.2%  
18.59 JPMCB First Midwest Bank - East Moline, IL               1.44 88.5% 7.2%  
18.60 JPMCB First Midwest Bank - Sandwich, IL               1.44 88.5% 7.2%  
18.61 JPMCB First Midwest Bank - Gary, IN               1.44 88.5% 7.2%  
18.62 JPMCB First Midwest Bank - Crown Point, IN               1.44 88.5% 7.2%  
18.63 JPMCB First Midwest Bank - Griffith, IN               1.44 88.5% 7.2%  
18.64 JPMCB First Midwest Bank - Frankfort, IL               1.44 88.5% 7.2%  
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL               1.44 88.5% 7.2%  
18.66 JPMCB First Midwest Bank - Park Forest, IL               1.44 88.5% 7.2%  
19 JPMCB Drayton Tower No No NAP NAP NAP   NAP NAP NAP NAP  
20 CREFI Michigan Multifamily Portfolio No No NAP NAP NAP   NAP NAP NAP NAP  
20.01 CREFI Gale Gardens               NAP NAP NAP  
20.02 CREFI Midtown Square               NAP NAP NAP  
20.03 CREFI Carriage House               NAP NAP NAP  
20.04 CREFI Morris Square               NAP NAP NAP  
20.05 CREFI Silverstone               NAP NAP NAP  
21 GACC Lone Star Court No No NAP NAP NAP   NAP NAP NAP NAP  
22 CREFI 25 Jay Street Yes No Permitted Mezzanine NAP NAP   NAP NAP NAP NAP  
23 CREFI Katie Reed Building No No NAP NAP NAP   NAP NAP NAP NAP  
24 JPMCB Veranda at Cinco Ranch No No NAP NAP NAP   NAP NAP NAP NAP  
25 CREFI Alabama Hilton Portfolio No No NAP NAP NAP   28,942,536 1.64 66.5% 12.2%  
25.01 CREFI Homewood Suites Mobile East Bay Daphne               1.64 66.5% 12.2%  
25.02 CREFI Hampton Inn Mobile East Bay Daphne               1.64 66.5% 12.2%  
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne               1.64 66.5% 12.2%  
26 CREFI 3431-3491 Merrick Road No No NAP NAP NAP   NAP NAP NAP NAP  
27 CREFI River Ranch No No NAP NAP NAP   NAP NAP NAP NAP  
28 JPMCB Holiday Inn Express Trinidad No No NAP NAP NAP   NAP NAP NAP NAP  
29 CREFI 2177 East 21st Street No No NAP NAP NAP   NAP NAP NAP NAP  
30 CREFI Walgreens Nyack, NY No No NAP NAP NAP   NAP NAP NAP NAP  
31 CREFI 8-44 Brighton 11th Street No No NAP NAP NAP   NAP NAP NAP NAP  
32 CREFI 725 Southern Boulevard No No NAP NAP NAP   NAP NAP NAP NAP  
33 JPMCB 144 Willow Street No No NAP NAP NAP   NAP NAP NAP NAP  
34 CREFI The Mark No No NAP NAP NAP   NAP NAP NAP NAP  
35 GACC The Woods No No NAP NAP NAP   NAP NAP NAP NAP  

 

 

 

 

ANNEX A-1

 

     

HOTEL OPERATING STATISTICS

  
Loan # Seller(1) Property Name 2016 Occupancy % 2016 ADR ($) 2016 RevPAR ($) 2017 Occupancy % 2017 ADR ($) 2017 RevPAR ($) 2018 Occupancy % 2018 ADR ($) 2018 RevPAR ($) Most Recent Occupancy % Most Recent ADR ($) Most Recent RevPAR ($) UW Occupancy % UW ADR ($) UW RevPAR ($) Loan #
1 GACC Murphy Crossing                               1
2 GACC/JPMCB Moffett Towers Buildings A, B & C                               2
2.01 GACC/JPMCB Moffett Towers Building B                               2.01
2.02 GACC/JPMCB Moffett Towers Building C                               2.02
2.03 GACC/JPMCB Moffett Towers Building A                               2.03
3 JPMCB 1633 Broadway                               3
4 CREFI 650 Madison Avenue                               4
5 GACC CBM Portfolio 73.0% 130.16 95.04 73.5% 130.83 96.13 72.6% 130.76 94.99 70.8% 131.42 93.08 71.9% 131.36 94.45 5
5.01 GACC Courtyard Larkspur Landing Marin County 85.5% 211.80 181.00 84.5% 210.35 177.65 83.4% 219.81 183.34 81.8% 226.20 185.11 81.8% 226.20 185.11 5.01
5.02 GACC Courtyard San Mateo Foster City 73.9% 211.01 155.96 76.5% 224.43 171.60 74.8% 223.72 167.25 76.5% 230.48 176.38 76.5% 230.48 176.38 5.02
5.03 GACC Courtyard San Jose Cupertino 74.9% 208.86 156.47 78.0% 218.13 170.15 78.3% 224.51 175.85 63.8% 238.02 151.83 78.3% 224.51 175.85 5.03
5.04 GACC Courtyard Boulder 76.3% 168.15 128.37 75.7% 176.98 133.92 70.3% 165.65 116.48 66.7% 162.59 108.45 66.7% 162.59 108.45 5.04
5.05 GACC Courtyard Los Angeles Torrance Palos Verdes 87.4% 141.82 123.93 84.9% 141.97 120.58 84.5% 139.90 118.27 85.8% 139.19 119.39 85.8% 139.19 119.39 5.05
5.06 GACC Courtyard Los Angeles Hacienda Heights 79.2% 142.38 112.73 84.6% 137.48 116.27 81.5% 134.28 109.41 79.5% 132.90 105.59 79.5% 132.90 105.59 5.06
5.07 GACC Courtyard Seattle South Center 78.9% 150.13 118.47 84.6% 148.63 125.74 78.8% 158.52 124.97 78.7% 151.86 119.45 78.7% 151.86 119.45 5.07
5.08 GACC Courtyard Nashville Airport 82.1% 152.36 125.08 79.6% 160.21 127.56 78.3% 153.03 119.89 74.7% 147.00 109.81 78.3% 153.03 119.89 5.08
5.09 GACC Courtyard Palm Springs 65.9% 145.80 96.08 68.9% 139.58 96.21 71.5% 140.74 100.58 74.3% 142.76 106.06 74.3% 142.76 106.06 5.09
5.10 GACC Courtyard Portland Beaverton 71.7% 137.24 98.42 67.4% 135.82 91.50 71.0% 132.23 93.86 67.7% 134.13 90.76 67.7% 134.13 90.76 5.10
5.11 GACC Courtyard Atlanta Perimeter Center 75.4% 132.56 99.90 75.5% 136.08 102.74 73.3% 144.75 106.13 72.0% 144.20 103.76 73.3% 144.75 106.13 5.11
5.12 GACC Courtyard Detroit Livonia 74.6% 117.63 87.72 75.4% 120.81 91.15 73.1% 118.44 86.56 68.8% 119.13 81.95 68.8% 119.13 81.95 5.12
5.13 GACC Courtyard St. Louis Creve Coeur 75.4% 123.89 93.42 73.7% 130.41 96.09 70.4% 132.79 93.54 67.3% 132.92 89.43 67.3% 132.92 89.43 5.13
5.14 GACC Courtyard Lincroft Red Bank 74.5% 135.84 101.20 74.7% 139.05 103.86 79.1% 138.64 109.72 77.5% 141.51 109.63 79.1% 138.64 109.72 5.14
5.15 GACC Courtyard Rye 64.4% 161.90 104.29 69.5% 158.03 109.76 73.6% 161.36 118.71 72.5% 155.88 112.99 72.5% 155.88 112.99 5.15
5.16 GACC Courtyard Fresno 76.9% 139.87 107.56 77.4% 143.59 111.10 79.3% 145.81 115.56 76.9% 153.13 117.71 76.9% 153.13 117.71 5.16
5.17 GACC Courtyard Tampa Westshore 80.1% 129.16 103.47 77.0% 130.39 100.46 78.8% 123.88 97.66 82.5% 118.01 97.35 82.5% 118.01 97.35 5.17
5.18 GACC Courtyard Boston Andover 70.4% 132.29 93.15 70.0% 131.99 92.44 70.4% 144.69 101.83 68.5% 148.56 101.78 68.5% 148.56 101.78 5.18
5.19 GACC Courtyard Detroit Metro Airport 78.2% 111.65 87.26 80.1% 112.26 89.87 79.5% 107.63 85.51 79.7% 99.38 79.19 79.7% 99.38 79.19 5.19
5.20 GACC Courtyard Denver Tech Center 66.0% 137.54 90.82 61.0% 137.85 84.14 60.4% 132.66 80.13 59.3% 133.11 78.95 59.3% 133.11 78.95 5.20
5.21 GACC Courtyard Charlottesville North 66.7% 125.18 83.55 64.9% 120.14 77.92 63.2% 113.69 71.87 62.8% 112.02 70.37 62.8% 112.02 70.37 5.21
5.22 GACC Courtyard St. Petersburg Clearwater 76.0% 112.44 85.46 74.7% 119.41 89.17 73.7% 114.63 84.44 72.8% 115.88 84.42 72.8% 115.88 84.42 5.22
5.23 GACC Courtyard Fort Lauderdale Plantation 82.9% 118.53 98.28 88.4% 121.38 107.30 80.9% 127.87 103.49 77.8% 128.12 99.71 77.8% 128.12 99.71 5.23
5.24 GACC Courtyard West Palm Beach 75.3% 113.22 85.23 80.9% 116.98 94.65 82.7% 113.85 94.17 79.7% 120.92 96.43 79.7% 120.92 96.43 5.24
5.25 GACC Courtyard Chicago Lincolnshire 62.2% 130.01 80.93 61.7% 133.66 82.49 59.6% 133.51 79.62 57.4% 139.77 80.23 57.4% 139.77 80.23 5.25
5.26 GACC Courtyard Phoenix Mesa 74.2% 93.39 69.26 79.9% 91.68 73.27 80.9% 94.06 76.13 75.0% 100.48 75.39 80.9% 94.06 76.13 5.26
5.27 GACC Courtyard Chicago Waukegan Gurnee 74.3% 119.20 88.55 71.9% 122.69 88.19 71.7% 125.04 89.68 63.6% 127.62 81.20 63.6% 127.62 81.20 5.27
5.28 GACC Courtyard Chicago Highland Park 61.2% 115.01 70.39 59.0% 119.83 70.70 57.9% 127.78 74.01 57.0% 132.17 75.29 57.0% 132.17 75.29 5.28
5.29 GACC Courtyard Bakersfield 72.7% 101.55 73.82 75.9% 98.29 74.61 77.1% 102.72 79.19 77.4% 108.23 83.81 77.4% 108.23 83.81 5.29
5.30 GACC Courtyard Norwalk 72.1% 156.33 112.67 72.1% 154.44 111.28 73.9% 156.12 115.38 75.5% 153.07 115.60 75.5% 153.07 115.60 5.30
5.31 GACC Courtyard Kansas City Overland Park Metcalf 68.8% 116.27 80.04 68.0% 116.96 79.59 63.2% 114.27 72.20 61.5% 118.54 72.96 61.5% 118.54 72.96 5.31
5.32 GACC Courtyard Silver Spring North 66.5% 129.78 86.33 59.7% 122.03 72.82 60.7% 117.43 71.24 64.6% 112.53 72.72 64.6% 112.53 72.72 5.32
5.33 GACC Courtyard Raleigh Cary 65.4% 119.34 78.05 63.7% 122.08 77.76 66.9% 122.51 81.98 59.0% 127.77 75.36 66.9% 122.51 81.98 5.33
5.34 GACC Courtyard New Haven Wallingford 63.7% 115.34 73.50 64.3% 114.35 73.51 66.0% 116.10 76.60 66.0% 114.87 75.79 66.0% 114.87 75.79 5.34
5.35 GACC Courtyard Chicago Oakbrook Terrace 70.3% 117.16 82.39 72.0% 115.42 83.09 69.5% 113.11 78.58 67.4% 111.48 75.12 69.5% 113.11 78.58 5.35
5.36 GACC Courtyard Indianapolis Castleton 66.5% 111.11 73.87 69.6% 115.97 80.71 67.2% 106.83 71.77 66.6% 105.56 70.33 67.2% 106.83 71.77 5.36
5.37 GACC Courtyard Annapolis 70.2% 104.58 73.38 64.9% 112.84 73.25 64.5% 108.95 70.32 63.8% 108.45 69.17 63.8% 108.45 69.17 5.37
5.38 GACC Courtyard Greenville Haywood Mall 73.0% 112.05 81.82 74.7% 115.33 86.13 70.9% 115.41 81.82 63.7% 112.38 71.54 70.9% 115.41 81.82 5.38
5.39 GACC Courtyard Minneapolis St Paul Airport 74.4% 118.37 88.04 74.9% 108.83 81.47 76.5% 113.96 87.14 73.7% 109.20 80.50 73.7% 109.20 80.50 5.39
5.40 GACC Courtyard San Antonio Downtown Market Square 72.2% 107.96 77.89 72.7% 107.48 78.11 74.1% 108.34 80.28 75.6% 109.13 82.48 75.6% 109.13 82.48 5.40
5.41 GACC Courtyard Denver Stapleton 70.0% 113.83 79.67 73.1% 117.65 85.99 67.4% 117.45 79.22 67.7% 120.86 81.85 67.7% 120.86 81.85 5.41
5.42 GACC Courtyard St. Louis Westport Plaza 70.2% 114.94 80.73 71.5% 117.57 84.11 65.9% 116.57 76.86 68.7% 116.05 79.68 68.7% 116.05 79.68 5.42
5.43 GACC Courtyard Dallas Plano Parkway 75.6% 110.83 83.76 71.9% 108.32 77.85 65.9% 107.81 71.04 60.0% 109.24 65.55 60.0% 109.24 65.55 5.43
5.44 GACC Courtyard Phoenix North Metrocenter 59.9% 104.25 62.40 62.0% 105.56 65.45 61.0% 105.29 64.28 62.0% 109.29 67.72 62.0% 109.29 67.72 5.44
5.45 GACC Courtyard Dallas Richardson at Spring Valley 73.3% 98.38 72.09 72.8% 87.95 64.05 75.5% 87.02 65.73 72.2% 89.70 64.80 72.2% 89.70 64.80 5.45
5.46 GACC Courtyard Birmingham Homewood 71.9% 120.28 86.46 71.6% 116.19 83.15 75.3% 113.42 85.36 78.7% 115.74 91.04 75.3% 113.42 85.36 5.46
5.47 GACC Courtyard Atlanta Airport South 78.3% 104.65 81.96 78.4% 110.61 86.68 78.5% 112.04 87.99 76.5% 111.02 84.91 78.5% 112.04 87.99 5.47
5.48 GACC Courtyard Atlanta Gwinnett Mall 73.4% 94.52 69.40 85.2% 90.52 77.11 82.7% 91.78 75.89 77.9% 96.48 75.16 77.9% 96.48 75.16 5.48
5.49 GACC Courtyard Poughkeepsie 72.0% 141.02 101.58 70.7% 129.80 91.71 73.1% 128.74 94.09 80.1% 126.07 101.03 80.1% 126.07 101.03 5.49
5.50 GACC Courtyard Memphis Airport 84.7% 110.60 93.65 88.7% 110.91 98.38 81.0% 113.12 91.66 76.8% 113.64 87.29 76.8% 113.64 87.29 5.50
5.51 GACC Courtyard Charlotte South Park 76.8% 139.69 107.34 74.3% 141.20 104.93 71.9% 132.32 95.16 65.2% 133.88 87.23 71.9% 132.32 95.16 5.51
5.52 GACC Courtyard Philadelphia Devon 71.2% 161.38 114.94 69.0% 161.31 111.31 69.2% 157.25 108.79 64.1% 159.75 102.36 69.2% 157.25 108.79 5.52
6 JPMCB 1501 Broadway                               6
7 JPMCB Apollo Education Group HQ Campus                               7
8 JPMCB Bellagio Hotel and Casino 93.5% 270.29 252.78 92.9% 276.24 256.53 94.9% 278.28 264.19 94.8% 281.69 267.18 94.8% 281.69 267.18 8
9 JPMCB 3500 Lacey                               9
10 JPMCB Kings Plaza                               10
11 CREFI The Westin Book Cadillac       82.9% 192.26 159.34 79.1% 205.00 162.21 77.6% 204.17 158.43 77.6% 204.17 158.43 11
12 CREFI East Village Multifamily Pool 3                               12
12.01 CREFI 329-335 East 9th Street                               12.01
12.02 CREFI 516-518 East 13th Street                               12.02
13 GACC Crenshaw Plaza                               13
14 GACC Staples Headquarters                               14
15 JPMCB 3000 Post Oak                               15
16 GACC 3205 Eastern Market                               16
17 CREFI Mitchellville Plaza                               17
18 JPMCB Stonemont Net Lease Portfolio                               18
18.01 JPMCB Motorola Solutions                               18.01
18.02 JPMCB MetLife - Bridgewater, NJ                               18.02
18.03 JPMCB Baxalta                               18.03
18.04 JPMCB Amerigroup Corporation                               18.04
18.05 JPMCB MetLife - Warwick, RI                               18.05
18.06 JPMCB DST Output - El Dorado Hills, CA                               18.06
18.07 JPMCB Tate & Lyle                               18.07
18.08 JPMCB MetLife - Aurora, IL                               18.08
18.09 JPMCB Anthem Blue Cross and Blue Shield                               18.09
18.10 JPMCB DST Output - South Windsor, CT                               18.10
18.11 JPMCB DST Output - Kansas City, MO                               18.11
18.12 JPMCB MetLife - Oriskany, NY                               18.12
18.13 JPMCB MetLife - Dayton, OH                               18.13
18.14 JPMCB Weatherford                               18.14
18.15 JPMCB Anthem                               18.15
18.16 JPMCB AAA Club Alliance                               18.16
18.17 JPMCB MetLife - Convent Station, NJ                               18.17
18.18 JPMCB Eby-Brown - West Mifflin, PA                               18.18
18.19 JPMCB Eby-Brown - Ypsilanti, MI                               18.19
18.20 JPMCB Capital One                               18.20
18.21 JPMCB Eby-Brown - Springfield, OH                               18.21
18.22 JPMCB Anthem Virginia                               18.22
18.23 JPMCB SKF USA                               18.23
18.24 JPMCB United Wisconsin                               18.24
18.25 JPMCB Mylan Technologies                               18.25
18.26 JPMCB First Midwest Bank - Lockport, IL                               18.26
18.27 JPMCB First Midwest Bank - Plainfield, IL                               18.27
18.28 JPMCB First Midwest Bank - Palos Heights, IL                               18.28
18.29 JPMCB First Midwest Bank - Blue Island, IL                               18.29
18.30 JPMCB First Midwest Bank - Highland , IN                               18.30
18.31 JPMCB First Midwest Bank - Morris, IL                               18.31
18.32 JPMCB First Midwest Bank - 2801 West Jefferson Street Joliet, IL                               18.32
18.33 JPMCB First Midwest Bank - Chicago Heights, IL                               18.33
18.34 JPMCB First Midwest Bank - Peotone, IL                               18.34
18.35 JPMCB First Midwest Bank - DeKalb, IL                               18.35
18.36 JPMCB First Midwest Bank - Galesburg, IL                               18.36
18.37 JPMCB First Midwest Bank - Schaumburg, IL                               18.37
18.38 JPMCB First Midwest Bank - Country Club Hills, IL                               18.38
18.39 JPMCB First Midwest Bank - 1500 Allanson Road Mundelein, IL                               18.39
18.40 JPMCB First Midwest Bank - Crest Hill, IL                               18.40
18.41 JPMCB First Midwest Bank - 1415 West Jefferson Street Joliet, IL                               18.41
18.42 JPMCB First Midwest Bank - Knoxville, IL                               18.42
18.43 JPMCB First Midwest Bank - Lansing, IL                               18.43
18.44 JPMCB First Midwest Bank - Zion, IL                               18.44
18.45 JPMCB First Midwest Bank - Genoa, IL                               18.45
18.46 JPMCB First Midwest Bank - Sycamore, IL                               18.46
18.47 JPMCB First Midwest Bank - 411 North Seymour Avenue Mundelein, IL                               18.47
18.48 JPMCB First Midwest Bank - 1308 North Richmond Road McHenry, IL                               18.48
18.49 JPMCB First Midwest Bank - Crystal Lake, IL                               18.49
18.50 JPMCB First Midwest Bank - Hammond, IN                               18.50
18.51 JPMCB First Midwest Bank - Johnsburg, IL                               18.51
18.52 JPMCB First Midwest Bank - North Chicago, IL                               18.52
18.53 JPMCB First Midwest Bank - Waukegan, IL                               18.53
18.54 JPMCB First Midwest Bank - Dyer, IN                               18.54
18.55 JPMCB First Midwest Bank - Seneca, IL                               18.55
18.56 JPMCB First Midwest Bank - 1301 North Larkin Avenue Joliet, IL                               18.56
18.57 JPMCB First Midwest Bank - Crete, IL                               18.57
18.58 JPMCB First Midwest Bank - Champaign, IL                               18.58
18.59 JPMCB First Midwest Bank - East Moline, IL                               18.59
18.60 JPMCB First Midwest Bank - Sandwich, IL                               18.60
18.61 JPMCB First Midwest Bank - Gary, IN                               18.61
18.62 JPMCB First Midwest Bank - Crown Point, IN                               18.62
18.63 JPMCB First Midwest Bank - Griffith, IN                               18.63
18.64 JPMCB First Midwest Bank - Frankfort, IL                               18.64
18.65 JPMCB First Midwest Bank - 4502 West Crystal Lake Road McHenry, IL                               18.65
18.66 JPMCB First Midwest Bank - Park Forest, IL                               18.66
19 JPMCB Drayton Tower                               19
20 CREFI Michigan Multifamily Portfolio                               20
20.01 CREFI Gale Gardens                               20.01
20.02 CREFI Midtown Square                               20.02
20.03 CREFI Carriage House                               20.03
20.04 CREFI Morris Square                               20.04
20.05 CREFI Silverstone                               20.05
21 GACC Lone Star Court 75.0% 167.79 125.89 76.5% 163.85 125.35 75.5% 167.68 126.66 75.6% 175.94 133.08 75.6% 175.94 133.08 21
22 CREFI 25 Jay Street                               22
23 CREFI Katie Reed Building                               23
24 JPMCB Veranda at Cinco Ranch                               24
25 CREFI Alabama Hilton Portfolio       66.3% 113.83 75.47 71.0% 109.66 77.83 69.9% 110.74 77.39 69.9% 110.74 77.39 25
25.01 CREFI Homewood Suites Mobile East Bay Daphne       71.0% 119.26 84.65 75.3% 112.97 85.05 73.9% 116.04 85.77 73.9% 116.04 85.77 25.01
25.02 CREFI Hampton Inn Mobile East Bay Daphne       65.1% 113.66 73.97 71.6% 109.27 78.29 68.5% 109.41 74.91 68.5% 109.41 74.91 25.02
25.03 CREFI Hilton Garden Inn Mobile East Bay Daphne       63.7% 108.95 69.36 66.7% 106.95 71.29 68.0% 107.35 72.99 68.0% 107.35 72.99 25.03
26 CREFI 3431-3491 Merrick Road                               26
27 CREFI River Ranch                               27
28 JPMCB Holiday Inn Express Trinidad 71.4% 117.60 84.02 70.9% 122.06 86.59 74.5% 124.68 92.94 76.5% 126.59 96.82 76.5% 126.59 96.82 28
29 CREFI 2177 East 21st Street                               29
30 CREFI Walgreens Nyack, NY                               30
31 CREFI 8-44 Brighton 11th Street                               31
32 CREFI 725 Southern Boulevard                               32
33 JPMCB 144 Willow Street                               33
34 CREFI The Mark                               34
35 GACC The Woods                               35