FREE WRITING PROSPECTUS | ||
FILED PURSUANT TO RULE 433 | ||
REGISTRATION FILE NO.: 333-226123-06 | ||
Free Writing Prospectus dated November [5], 2019
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 atabs_synd@jpmorgan.com.
The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled “Certain Characteristics of the Mortgage Loans and Mortgaged Properties” to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision.
The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.
Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.
Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another email system.
| ||
ANNEX A-1
Number of | Property | Property | ||||||||
Loan # | Seller(1) | Property Name | Street Address | City | State | Zip Code | County | Properties | Type | Subtype |
1 | GACC | Century Plaza Towers | 2029 & 2049 Century Park East | Los Angeles | CA | 90067 | Los Angeles | 1 | Office | CBD |
2 | LCM | Los Angeles Leased Fee Portfolio | Various | Los Angeles | CA | Various | Los Angeles | 8 | Other | Leased Fee |
2.01 | LCM | 5901 West Century Boulevard | 5901 West Century Boulevard | Los Angeles | CA | 90036 | Los Angeles | 1 | Other | Leased Fee |
2.02 | LCM | 5959 West Century Boulevard | 5959 West Century Boulevard | Los Angeles | CA | 90045 | Los Angeles | 1 | Other | Leased Fee |
2.03 | LCM | 6151 West Century Boulevard | 6151 West Century Boulevard | Los Angeles | CA | 90045 | Los Angeles | 1 | Other | Leased Fee |
2.04 | LCM | 5933 West Century Boulevard | 5933 West Century Boulevard | Los Angeles | CA | 90045 | Los Angeles | 1 | Other | Leased Fee |
2.05 | LCM | 5940 West 98th Street | 5940 West 98th Street | Los Angeles | CA | 90045 | Los Angeles | 1 | Other | Leased Fee |
2.06 | LCM | 9801 Airport Boulevard | 9801 Airport Boulevard | Los Angeles | CA | 90045 | Los Angeles | 1 | Other | Leased Fee |
2.07 | LCM | 6144 West 98th Street | 6144 West 98th Street | Los Angeles | CA | 90045 | Los Angeles | 1 | Other | Leased Fee |
2.08 | LCM | 5960 West 98th Street | 5960 West 98th Street | Los Angeles | CA | 90045 | Los Angeles | 1 | Other | Leased Fee |
3 | JPMCB | Innovation Park | 7201, 7207, 7345, 7349, 8001, 8105, 8201, 8203, 8209, 8335, 8405, 8501 & 8505 IBM Drive | Charlotte | NC | 28262 | Mecklenburg | 1 | Office | Suburban |
4 | LCM | 12555 & 12655 Jefferson | Various | Los Angeles | CA | 90066 | Los Angeles | 2 | Office | CBD |
4.01 | LCM | 12655 Jefferson | 12655 West Jefferson Boulevard | Los Angeles | CA | 90066 | Los Angeles | 1 | Office | CBD |
4.02 | LCM | 12555 Jefferson | 12555 West Jefferson Boulevard | Los Angeles | CA | 90066 | Los Angeles | 1 | Office | CBD |
5 | LCM | Hyde Park Multifamily Portfolio | Various | Chicago | IL | Various | Cook | 42 | Multifamily | Various |
5.01 | LCM | 5452-5466 South Ellis Avenue | 5452-5466 South Ellis Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.02 | LCM | 5339-5345 South Woodlawn Avenue | 5339-5345 South Woodlawn Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Mid-Rise |
5.03 | LCM | 5335-5345 South Kimbark Avenue | 5335-5345 South Kimbark Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.04 | LCM | 5715-5725 South Kimbark Avenue | 5715-5725 South Kimbark Avenue | Chicago | IL | 60637 | Cook | 1 | Multifamily | Garden |
5.05 | LCM | 5034-5046 South Woodlawn Avenue | 5034-5046 South Woodlawn Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Mid-Rise |
5.06 | LCM | 1509 East 57th Street | 1509 East 57th Street | Chicago | IL | 60637 | Cook | 1 | Multifamily | Garden |
5.07 | LCM | 5320-5326 South Drexel Avenue | 5320-5326 South Drexel Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Mid-Rise |
5.08 | LCM | 5237-5245 South Kenwood | 5237-5245 South Kenwood | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.09 | LCM | 5411-5421 South Ellis Avenue | 5411-5421 South Ellis Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.10 | LCM | 5300-5308 South Hyde Park Boulevard | 5300-5308 South Hyde Park Boulevard | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.11 | LCM | 5234-5244 South Ingleside Avenue | 5234-5244 South Ingleside Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Mid-Rise |
5.12 | LCM | 5415 South Woodlawn Avenue | 5415 South Woodlawn Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.13 | LCM | 5300-5308 South Greenwood Avenue | 5300-5308 South Greenwood Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Mid-Rise |
5.14 | LCM | 5201 South Greenwood Avenue | 5201 South Greenwood Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.15 | LCM | 5401-5409 South Cottage Grove Avenue | 5401-5409 South Cottage Grove Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.16 | LCM | 5120 South Hyde Park Boulevard | 5120 South Hyde Park Boulevard | Chicago | IL | 60615 | Cook | 1 | Multifamily | Mid-Rise |
5.17 | LCM | 5350-5358 South Maryland Avenue | 5350-5358 South Maryland Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.18 | LCM | 5400-5406 South Maryland Avenue | 5400-5406 South Maryland Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.19 | LCM | 5474-5480 South Hyde Park Boulevard | 5474-5480 South Hyde Park Boulevard | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.20 | LCM | 5528-5532 South Everett Avenue | 5528-5532 South Everett Avenue | Chicago | IL | 60637 | Cook | 1 | Multifamily | Mid-Rise |
5.21 | LCM | 5487-5491 South Hyde Park Boulevard | 5487-5491 South Hyde Park Boulevard | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.22 | LCM | 5400-5408 South Ingleside Avenue | 5400-5408 South Ingleside Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.23 | LCM | 5401-5403 South Woodlawn Avenue | 5401-5403 South Woodlawn Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.24 | LCM | 5301-5307 South Maryland Avenue | 5301-5307 South Maryland Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.25 | LCM | 5355-5361 South Cottage Grove Avenue | 5355-5361 South Cottage Grove Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.26 | LCM | 1515-1521 East 54th Street | 1515-1521 East 54th Street | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.27 | LCM | 5111-5113 South Kimbark Avenue | 5111-5113 South Kimbark Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.28 | LCM | 5507-5509 South Hyde Park Boulevard | 5507-5509 South Hyde Park Boulevard | Chicago | IL | 60637 | Cook | 1 | Multifamily | Garden |
5.29 | LCM | 5337 South Hyde Park Boulevard | 5337 South Hyde Park Boulevard | Chicago | IL | 60615 | Cook | 1 | Multifamily | Mid-Rise |
5.30 | LCM | 5202-5210 South Cornell Avenue | 5202-5210 South Cornell Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Mid-Rise |
5.31 | LCM | 5118-5120 South Greenwood Avenue | 5118-5120 South Greenwood Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.32 | LCM | 5335-5337 South Woodlawn Avenue | 5335-5337 South Woodlawn Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.33 | LCM | 5524-5526 South Everett Avenue | 5524-5526 South Everett Avenue | Chicago | IL | 60637 | Cook | 1 | Multifamily | Garden |
5.34 | LCM | 5401-5405 South Drexel Boulevard | 5401-5405 South Drexel Boulevard | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.35 | LCM | 5468-5470 South Hyde Park Boulevard | 5468-5470 South Hyde Park Boulevard | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.36 | LCM | 5218-5220 South Kimbark Avenue | 5218-5220 South Kimbark Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.37 | LCM | 5457-5459 South Blackstone Avenue | 5457-5459 South Blackstone Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.38 | LCM | 5336-5338 South Hyde Park Boulevard | 5336-5338 South Hyde Park Boulevard | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.39 | LCM | 5405-5407 South Woodlawn Avenue | 5405-5407 South Woodlawn Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.40 | LCM | 1018 East 54th Street | 1018-1022 East 54th Street | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.41 | LCM | 5128-5132 South Cornell Avenue | 5128-5132 South Cornell Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Garden |
5.42 | LCM | 5110 South Harper Avenue | 5110 South Harper Avenue | Chicago | IL | 60615 | Cook | 1 | Other | Parking |
6 | JPMCB | BJ’s Wholesale Club | 1752 Shore Parkway | Brooklyn | NY | 11214 | Kings | 1 | Retail | Freestanding |
7 | LCM | Hampton Roads Office Portfolio | Various | Various | VA | Various | Various | 22 | Office | Suburban |
7.01 | LCM | 510 Independence Parkway | 510 Independence Parkway | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban |
7.02 | LCM | 676 Independence Parkway | 676 Independence Parkway | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban |
7.03 | LCM | 700 Independence Parkway | 700 Independence Parkway | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban |
7.04 | LCM | 1309 Executive Boulevard | 1309 Executive Boulevard | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban |
7.05 | LCM | 1317 Executive Boulevard | 1317 Executive Boulevard | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban |
7.06 | LCM | 200 Golden Oak Court | 200 Golden Oak Court | Virginia Beach | VA | 23452 | Virginia Beach City | 1 | Office | Suburban |
7.07 | LCM | 1301 Executive Boulevard | 1301 Executive Boulevard | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban |
7.08 | LCM | 505 Independence Parkway | 505 Independence Parkway | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban |
7.09 | LCM | 1313 Executive Boulevard | 1313 Executive Boulevard | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban |
7.10 | LCM | 208 Golden Oak Court | 208 Golden Oak Court | Virginia Beach | VA | 23452 | Virginia Beach City | 1 | Office | Suburban |
7.11 | LCM | 1305 Executive Boulevard | 1305 Executive Boulevard | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban |
7.12 | LCM | 500 Independence Parkway | 500 Independence Parkway | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban |
7.13 | LCM | 501 Independence Parkway | 501 Independence Parkway | Chesapeake | VA | 23320 | Chesapeake City | 1 | Office | Suburban |
7.14 | LCM | 1 Enterprise Parkway | 1 Enterprise Parkway | Hampton | VA | 23666 | Hampton City | 1 | Office | Suburban |
7.15 | LCM | 1457 Miller Store Road | 1457 Miller Store Road | Virginia Beach | VA | 23455 | Virginia Beach City | 1 | Office | Suburban |
7.16 | LCM | 2809 South Lynnhaven Road | 2809 South Lynnhaven Road | Virginia Beach | VA | 23452 | Virginia Beach City | 1 | Office | Suburban |
7.17 | LCM | 22 Enterprise Parkway | 22 Enterprise Parkway | Hampton | VA | 23666 | Hampton City | 1 | Office | Suburban |
7.18 | LCM | 521 Butler Farm Road | 521 Butler Farm Road | Hampton | VA | 23666 | Hampton City | 1 | Office | Suburban |
7.19 | LCM | 21 Enterprise Parkway | 21 Enterprise Parkway | Hampton | VA | 23666 | Hampton City | 1 | Office | Suburban |
7.20 | LCM | 484 Viking Drive | 484 Viking Drive | Virginia Beach | VA | 23452 | Virginia Beach City | 1 | Office | Suburban |
7.21 | LCM | 629 Phoenix Drive | 629 Phoenix Drive | Virginia Beach | VA | 23452 | Virginia Beach City | 1 | Office | Suburban |
7.22 | LCM | 5 Manhattan Square | 5 Manhattan Square | Hampton | VA | 23666 | Hampton City | 1 | Office | Suburban |
8 | LCM | Colorado Square | 2 North Nevada Avenue | Colorado Springs | CO | 80903 | El Paso | 1 | Office | CBD |
9 | JPMCB | Sunset North | 3120, 3150 & 3180 139th Avenue Southeast | Bellevue | WA | 98005 | King | 1 | Office | Suburban |
10 | JPMCB | Jersey City Group 2 | Various | Jersey City | NJ | 07306 | Hudson | 8 | Multifamily | Garden |
10.01 | JPMCB | 126, 130 & 134 Corbin Avenue | 126, 130 & 134 Corbin Avenue | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
10.02 | JPMCB | 500 Baldwin Avenue | 500 Baldwin Avenue | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
10.03 | JPMCB | 1062 West Side Avenue | 1062 West Side Avenue | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
10.04 | JPMCB | 38 & 42 Broadway | 38 & 42 Broadway | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
10.05 | JPMCB | 384 Baldwin Avenue | 384 Baldwin Avenue | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
10.06 | JPMCB | 943 Pavonia Avenue | 943 Pavonia Avenue | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
10.07 | JPMCB | 863 Pavonia Avenue | 863 Pavonia Avenue | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
10.08 | JPMCB | 429 Hoboken Avenue | 429 Hoboken Avenue | Jersey City | NJ | 07306 | Hudson | 1 | Multifamily | Garden |
11 | LCM | Belvedere Place | 1 & 2 Belvedere Place | Mill Valley | CA | 94941 | Marin | 1 | Office | Suburban |
12 | LCM | Union Heights | 7730 South Union Park Avenue | Sandy | UT | 84047 | Salt Lake | 1 | Office | Suburban |
13 | LCM | The Residence Inn by Marriott South Beach | 1231 17th Street | Miami Beach | FL | 33139 | Miami-Dade | 1 | Hotel | Extended Stay |
14 | LCM | Brooklyn Renaissance Plaza | 335 Adams Street | Brooklyn | NY | 11201 | Kings | 1 | Office | CBD |
15 | LCM | 8571 Rivers Avenue | 8571 Rivers Avenue | North Charleston | SC | 29406 | Charleston | 1 | Office | Suburban |
16 | JPMCB | Grand Canal Shoppes | 3377 Las Vegas Boulevard South | Las Vegas | NV | 89109 | Clark | 1 | Retail | Specialty Retail |
17 | JPMCB | 600 & 620 National Avenue | 600 & 620 National Avenue | Mountain View | CA | 94043 | Santa Clara | 1 | Office | Suburban |
18 | JPMCB | Tysons Tower | 7900 Tysons One Place | McLean | VA | 22102 | Fairfax | 1 | Office | Suburban |
19 | JPMCB | Guardian Self Storage - Boulder | 4900 Broadway Street | Boulder | CO | 80304 | Boulder | 1 | Self Storage | Self Storage |
20 | JPMCB | Hilton Cincinnati Netherland Plaza | 35 West Fifth Street | Cincinnati | OH | 45202 | Hamilton | 1 | Hotel | Full Service |
21 | LCM | Plaza at the Border | 3951-3975 Camino De La Plaza | San Diego | CA | 92173 | San Diego | 1 | Retail | Anchored |
22 | LCM | Prospect Park | 2882 Prospect Park Drive | Rancho Cordova | CA | 95670 | Sacramento | 1 | Office | Suburban |
23 | LCM | The Sutherland | 4659 South Drexel Boulevard | Chicago | IL | 60653 | Cook | 1 | Multifamily | Mid-Rise |
24 | LCM | Richmond City Center | 1100-1350 MacDonald Avenue | Richmond | CA | 94801 | Contra Costa | 1 | Retail | Anchored |
25 | LCM | KB Dallas DaVita Portfolio | Various | Various | TX | Various | Various | 4 | Office | Medical |
25.01 | LCM | KB DaVita Dallas Portfolio - Lewisville | 1600 Waters Ridge Drive | Lewisville | TX | 75057 | Denton | 1 | Office | Medical |
25.02 | LCM | KB DaVita Dallas Portfolio - Fort Worth | 251 University Drive | Fort Worth | TX | 76107 | Tarrant | 1 | Office | Medical |
25.03 | LCM | KB DaVita Dallas Portfolio - Flower Mound | 4941 Long Prairie Road | Flower Mound | TX | 75028 | Denton | 1 | Office | Medical |
25.04 | LCM | KB DaVita Dallas Portfolio - Plano | 4112 West Spring Creek Parkway | Plano | TX | 75024 | Collin | 1 | Office | Medical |
26 | LCM | NOV Headquarters | 7909 Parkwood Circle Drive and 9720 & 9724 Beechnut Street | Houston | TX | 77036 | Harris | 1 | Office | Suburban |
27 | LCM | Island Security Self Storage | 17901 100th Avenue Southwest | Vashon | WA | 98070 | King | 1 | Self Storage | Self Storage |
28 | LCM | HD Supply Portfolio | Various | Various | Various | Various | Various | 6 | Industrial | Various |
28.01 | LCM | Core & Main - Charlotte, NC | 10000 Metromont Industrial Boulevard | Charlotte | NC | 28269 | Mecklenburg | 1 | Industrial | Flex |
28.02 | LCM | HD Supply - Raleigh, NC | 1211 Intrepid Court | Raleigh | NC | 27610 | Wake | 1 | Industrial | Flex |
28.03 | LCM | Stericycle - Raleigh, NC | 1251 Intrepid Court | Raleigh | NC | 27610 | Wake | 1 | Industrial | Flex |
28.04 | LCM | HD Supply - Tampa FL | 3319 North US Highway 301 | Tampa | FL | 33619 | Hillsborough | 1 | Industrial | Warehouse/Distribution |
28.05 | LCM | HD Supply - Pearl, MS | 220 One Stop Place | Pearl | MS | 39208 | Rankin | 1 | Industrial | Flex |
28.06 | LCM | ZimaPack HQ - Chesterfield, VA | 2101 Pine Forest Drive | South Chesterfield | VA | 23834 | Chesterfield | 1 | Industrial | Flex |
29 | LCM | 5222 South Drexel | 5222 South Drexel Avenue | Chicago | IL | 60615 | Cook | 1 | Multifamily | Mid-Rise |
30 | LCM | 6723 Van Nuys Boulevard | 6723 Van Nuys Boulevard | Van Nuys | CA | 91405 | Los Angeles | 1 | Retail | Freestanding |
31 | LCM | Opus Seaway | 2300 Merrill Creek Parkway | Everett | WA | 98203 | Snohomish | 1 | Industrial | Flex |
32 | LCM | Prince Creek Village Center | 11920 Highway 707 | Murrells Inlet | SC | 29576 | Horry | 1 | Retail | Shadow Anchored |
A-1-1
ANNEX A-1
Original | Current | |||||||||||||||
Year | Unit of | Occupancy | Appraised | Appraisal | Current | Original | Balance | Current | Balance | % of Initial | ||||||
Loan # | Seller(1) | Property Name | Year Built | Renovated | Units(2) | Measure | Occupancy %(3) | Date | Value ($)(4) | Date | LTV %(4) | Balance ($)(5)(6) | per Unit ($) | Balance ($)(5)(6) | per Unit ($) | Pool Balance |
1 | GACC | Century Plaza Towers | 1975 | 2015 | 2,401,641 | Square Feet | 92.9% | 10/01/19 | 2,302,000,000 | 09/24/19 | 39.1% | 62,500,000 | 375 | 62,500,000 | 375 | 7.7% |
2 | LCM | Los Angeles Leased Fee Portfolio | N/A | 556,202 | Square Feet | 100.0% | 11/06/19 | 134,900,000 | 07/04/19 | 63.0% | 61,000,000 | 153 | 61,000,000 | 153 | 7.6% | |
2.01 | LCM | 5901 West Century Boulevard | N/A | 71,003 | Square Feet | 100.0% | 11/06/19 | 21,700,000 | 07/04/19 | 9,831,765 | 9,831,765 | 1.2% | ||||
2.02 | LCM | 5959 West Century Boulevard | N/A | 79,279 | Square Feet | 100.0% | 11/06/19 | 19,000,000 | 07/04/19 | 8,611,765 | 8,611,765 | 1.1% | ||||
2.03 | LCM | 6151 West Century Boulevard | N/A | 78,844 | Square Feet | 100.0% | 11/06/19 | 18,000,000 | 07/04/19 | 8,109,412 | 8,109,412 | 1.0% | ||||
2.04 | LCM | 5933 West Century Boulevard | N/A | 73,181 | Square Feet | 100.0% | 11/06/19 | 16,400,000 | 07/04/19 | 7,391,765 | 7,391,765 | 0.9% | ||||
2.05 | LCM | 5940 West 98th Street | N/A | 67,518 | Square Feet | 100.0% | 11/06/19 | 15,700,000 | 07/04/19 | 7,104,706 | 7,104,706 | 0.9% | ||||
2.06 | LCM | 9801 Airport Boulevard | N/A | 62,726 | Square Feet | 100.0% | 11/06/19 | 15,000,000 | 07/04/19 | 6,817,647 | 6,817,647 | 0.8% | ||||
2.07 | LCM | 6144 West 98th Street | N/A | 62,726 | Square Feet | 100.0% | 11/06/19 | 14,900,000 | 07/04/19 | 6,745,882 | 6,745,882 | 0.8% | ||||
2.08 | LCM | 5960 West 98th Street | N/A | 60,925 | Square Feet | 100.0% | 11/06/19 | 14,200,000 | 07/04/19 | 6,387,059 | 6,387,059 | 0.8% | ||||
3 | JPMCB | Innovation Park | 1979-2013 | 2011 | 1,854,729 | Square Feet | 96.1% | 08/05/19 | 264,900,000 | 08/22/19 | 68.8% | 55,000,000 | 98 | 55,000,000 | 98 | 6.8% |
4 | LCM | 12555 & 12655 Jefferson | 1985 | Various | 193,908 | Square Feet | 97.2% | 09/01/19 | 186,650,000 | 06/28/19 | 59.5% | 54,000,000 | 572 | 54,000,000 | 572 | 6.7% |
4.01 | LCM | 12655 Jefferson | 1985 | 2015-2016 | 100,756 | Square Feet | 100.0% | 09/01/19 | 94,150,000 | 06/28/19 | 27,243,243 | 27,243,243 | 3.4% | |||
4.02 | LCM | 12555 Jefferson | 1985 | 2016-2017 | 93,152 | Square Feet | 94.1% | 09/01/19 | 92,500,000 | 06/28/19 | 26,756,757 | 26,756,757 | 3.3% | |||
5 | LCM | Hyde Park Multifamily Portfolio | Various | Various | 839 | Units | 94.5% | 07/31/19 | 176,385,000 | 12/03/18 | 60.5% | 46,750,000 | 127,235 | 46,750,000 | 127,235 | 5.8% |
5.01 | LCM | 5452-5466 South Ellis Avenue | 1913 | 2000 | 31 | Units | 90.3% | 07/31/19 | 8,275,000 | 12/03/18 | 2,199,971 | 2,199,971 | 0.3% | |||
5.02 | LCM | 5339-5345 South Woodlawn Avenue | 1912 | Various | 25 | Units | 84.0% | 07/31/19 | 7,525,000 | 12/03/18 | 2,000,593 | 2,000,593 | 0.2% | |||
5.03 | LCM | 5335-5345 South Kimbark Avenue | 1913 | 2000 | 25 | Units | 88.0% | 07/31/19 | 7,250,000 | 12/03/18 | 1,927,480 | 1,927,480 | 0.2% | |||
5.04 | LCM | 5715-5725 South Kimbark Avenue | 1911 | 2000 | 19 | Units | 100.0% | 07/31/19 | 6,975,000 | 12/03/18 | 1,854,366 | 1,854,366 | 0.2% | |||
5.05 | LCM | 5034-5046 South Woodlawn Avenue | 1920 | 2000 | 45 | Units | 100.0% | 07/31/19 | 6,800,000 | 12/03/18 | 1,807,845 | 1,807,845 | 0.2% | |||
5.06 | LCM | 1509 East 57th Street | 1888 | 2010 | 22 | Units | 63.6% | 07/31/19 | 6,700,000 | 12/03/18 | 1,781,252 | 1,781,252 | 0.2% | |||
5.07 | LCM | 5320-5326 South Drexel Avenue | 1923 | 2009 | 31 | Units | 87.1% | 07/31/19 | 6,175,000 | 12/03/18 | 1,641,691 | 1,641,691 | 0.2% | |||
5.08 | LCM | 5237-5245 South Kenwood | 1910 | 2000 | 19 | Units | 100.0% | 07/31/19 | 6,100,000 | 12/03/18 | 1,621,727 | 1,621,727 | 0.2% | |||
5.09 | LCM | 5411-5421 South Ellis Avenue | 1917 | 2000 | 31 | Units | 90.3% | 07/31/19 | 5,975,000 | 12/03/18 | 1,588,504 | 1,588,504 | 0.2% | |||
5.10 | LCM | 5300-5308 South Hyde Park Boulevard | 1912 | 2000 | 38 | Units | 100.0% | 07/31/19 | 5,550,000 | 12/03/18 | 1,475,537 | 1,475,537 | 0.2% | |||
5.11 | LCM | 5234-5244 South Ingleside Avenue | 1912 | 2010 | 23 | Units | 95.7% | 07/31/19 | 5,475,000 | 12/03/18 | 1,455,573 | 1,455,573 | 0.2% | |||
5.12 | LCM | 5415 South Woodlawn Avenue | 1927 | Various | 38 | Units | 97.4% | 07/31/19 | 5,450,000 | 12/03/18 | 1,448,943 | 1,448,943 | 0.2% | |||
5.13 | LCM | 5300-5308 South Greenwood Avenue | 1914 | 2000 | 25 | Units | 92.0% | 07/31/19 | 5,425,000 | 12/03/18 | 1,442,276 | 1,442,276 | 0.2% | |||
5.14 | LCM | 5201 South Greenwood Avenue | 1914 | 2000 | 24 | Units | 100.0% | 07/31/19 | 4,750,000 | 12/03/18 | 1,262,825 | 1,262,825 | 0.2% | |||
5.15 | LCM | 5401-5409 South Cottage Grove Avenue | 1914 | 2010 | 22 | Units | 100.0% | 07/31/19 | 4,725,000 | 12/03/18 | 1,256,195 | 1,256,195 | 0.2% | |||
5.16 | LCM | 5120 South Hyde Park Boulevard | 1923 | 2000 | 40 | Units | 100.0% | 07/31/19 | 4,125,000 | 12/03/18 | 1,096,671 | 1,096,671 | 0.1% | |||
5.17 | LCM | 5350-5358 South Maryland Avenue | 1915 | 2010 | 21 | Units | 95.2% | 07/31/19 | 4,160,000 | 12/03/18 | 1,087,359 | 1,087,359 | 0.1% | |||
5.18 | LCM | 5400-5406 South Maryland Avenue | 1897 | 2010 | 18 | Units | 88.9% | 07/31/19 | 4,075,000 | 12/03/18 | 1,083,374 | 1,083,374 | 0.1% | |||
5.19 | LCM | 5474-5480 South Hyde Park Boulevard | 1910 | 2000 | 29 | Units | 93.1% | 07/31/19 | 4,050,000 | 12/03/18 | 1,076,745 | 1,076,745 | 0.1% | |||
5.20 | LCM | 5528-5532 South Everett Avenue | 1912 | 2000 | 34 | Units | 100.0% | 07/31/19 | 3,950,000 | 12/03/18 | 1,050,151 | 1,050,151 | 0.1% | |||
5.21 | LCM | 5487-5491 South Hyde Park Boulevard | 1905 | 2018 | 7 | Units | 100.0% | 07/31/19 | 3,900,000 | 12/03/18 | 1,036,854 | 1,036,854 | 0.1% | |||
5.22 | LCM | 5400-5408 South Ingleside Avenue | 1916 | 2010 | 19 | Units | 84.2% | 07/31/19 | 3,875,000 | 12/03/18 | 1,030,186 | 1,030,186 | 0.1% | |||
5.23 | LCM | 5401-5403 South Woodlawn Avenue | 1899 | 2000 | 12 | Units | 100.0% | 07/31/19 | 3,750,000 | 12/03/18 | 996,963 | 996,963 | 0.1% | |||
5.24 | LCM | 5301-5307 South Maryland Avenue | 1897 | 2009 | 21 | Units | 100.0% | 07/31/19 | 3,675,000 | 12/03/18 | 977,037 | 977,037 | 0.1% | |||
5.25 | LCM | 5355-5361 South Cottage Grove Avenue | 1910 | 2010 | 21 | Units | 95.2% | 07/31/19 | 3,650,000 | 12/03/18 | 970,369 | 970,369 | 0.1% | |||
5.26 | LCM | 1515-1521 East 54th Street | 1916 | 2000 | 16 | Units | 93.8% | 07/31/19 | 3,690,000 | 12/03/18 | 959,755 | 959,755 | 0.1% | |||
5.27 | LCM | 5111-5113 South Kimbark Avenue | 1910 | 2011 | 8 | Units | 87.5% | 07/31/19 | 3,570,000 | 12/03/18 | 938,487 | 938,487 | 0.1% | |||
5.28 | LCM | 5507-5509 South Hyde Park Boulevard | 1906 | 2017 | 7 | Units | 100.0% | 07/31/19 | 3,460,000 | 12/03/18 | 917,220 | 917,220 | 0.1% | |||
5.29 | LCM | 5337 South Hyde Park Boulevard | 1919 | 2000 | 23 | Units | 100.0% | 07/31/19 | 3,375,000 | 12/03/18 | 897,293 | 897,293 | 0.1% | |||
5.30 | LCM | 5202-5210 South Cornell Avenue | 1907 | 2000 | 27 | Units | 100.0% | 07/31/19 | 3,280,000 | 12/03/18 | 872,002 | 872,002 | 0.1% | |||
5.31 | LCM | 5118-5120 South Greenwood Avenue | 1912 | 2011 | 6 | Units | 100.0% | 07/31/19 | 2,990,000 | 12/03/18 | 789,615 | 789,615 | 0.1% | |||
5.32 | LCM | 5335-5337 South Woodlawn Avenue | 1909 | 2000 | 6 | Units | 100.0% | 07/31/19 | 2,880,000 | 12/03/18 | 755,051 | 755,051 | 0.1% | |||
5.33 | LCM | 5524-5526 South Everett Avenue | 1910 | 2017 | 7 | Units | 100.0% | 07/31/19 | 2,820,000 | 12/03/18 | 744,398 | 744,398 | 0.1% | |||
5.34 | LCM | 5401-5405 South Drexel Boulevard | 1915 | 2010 | 13 | Units | 84.6% | 07/31/19 | 2,525,000 | 12/03/18 | 671,284 | 671,284 | 0.1% | |||
5.35 | LCM | 5468-5470 South Hyde Park Boulevard | 1903 | 2000 | 6 | Units | 100.0% | 07/31/19 | 2,500,000 | 12/03/18 | 664,655 | 664,655 | 0.1% | |||
5.36 | LCM | 5218-5220 South Kimbark Avenue | 1903 | 2000 | 6 | Units | 100.0% | 07/31/19 | 2,520,000 | 12/03/18 | 661,973 | 661,973 | 0.1% | |||
5.37 | LCM | 5457-5459 South Blackstone Avenue | 1908 | 2000 | 19 | Units | 89.5% | 07/31/19 | 2,380,000 | 12/03/18 | 584,873 | 584,873 | 0.1% | |||
5.38 | LCM | 5336-5338 South Hyde Park Boulevard | 1912 | 2000 | 19 | Units | 100.0% | 07/31/19 | 2,050,000 | 12/03/18 | 545,021 | 545,021 | 0.1% | |||
5.39 | LCM | 5405-5407 South Woodlawn Avenue | 1921 | 2000 | 18 | Units | 100.0% | 07/31/19 | 1,850,000 | 12/03/18 | 491,833 | 491,833 | 0.1% | |||
5.40 | LCM | 1018 East 54th Street | 1915 | 2000 | 9 | Units | 77.8% | 07/31/19 | 1,760,000 | 12/03/18 | 462,595 | 462,595 | 0.1% | |||
5.41 | LCM | 5128-5132 South Cornell Avenue | 1905 | 2000 | 9 | Units | 100.0% | 07/31/19 | 1,550,000 | 12/03/18 | 404,119 | 404,119 | 0.1% | |||
5.42 | LCM | 5110 South Harper Avenue | NAP | 28 | Spaces | 100.0% | 07/31/19 | 825,000 | 12/03/18 | 219,338 | 219,338 | 0.0% | ||||
6 | JPMCB | BJ’s Wholesale Club | 2014 | 135,753 | Square Feet | 100.0% | 11/01/19 | 74,000,000 | 08/20/19 | 54.3% | 40,150,000 | 296 | 40,150,000 | 296 | 5.0% | |
7 | LCM | Hampton Roads Office Portfolio | Various | 1,322,003 | Square Feet | 88.5% | Various | 185,200,000 | 01/07/19 | 71.3% | 40,000,000 | 101 | 39,723,151 | 100 | 4.9% | |
7.01 | LCM | 510 Independence Parkway | 1999 | 97,081 | Square Feet | 89.4% | 08/31/19 | 14,100,000 | 01/07/19 | 3,317,293 | 3,294,334 | 0.4% | ||||
7.02 | LCM | 676 Independence Parkway | 2008 | 73,345 | Square Feet | 100.0% | 08/31/19 | 11,200,000 | 01/07/19 | 3,311,278 | 3,288,360 | 0.4% | ||||
7.03 | LCM | 700 Independence Parkway | 2001 | 96,807 | Square Feet | 100.0% | 08/31/19 | 13,400,000 | 01/07/19 | 2,721,805 | 2,702,966 | 0.3% | ||||
7.04 | LCM | 1309 Executive Boulevard | 2001 | 49,870 | Square Feet | 100.0% | 11/06/19 | 8,500,000 | 01/07/19 | 2,336,842 | 2,320,668 | 0.3% | ||||
7.05 | LCM | 1317 Executive Boulevard | 2007 | 73,583 | Square Feet | 100.0% | 08/31/19 | 12,400,000 | 01/07/19 | 2,273,684 | 2,257,948 | 0.3% | ||||
7.06 | LCM | 200 Golden Oak Court | 1988 | 74,290 | Square Feet | 84.1% | 08/31/19 | 10,900,000 | 01/07/19 | 2,183,459 | 2,168,346 | 0.3% | ||||
7.07 | LCM | 1301 Executive Boulevard | 2006 | 50,020 | Square Feet | 100.0% | 08/31/19 | 8,100,000 | 01/07/19 | 2,126,316 | 2,111,599 | 0.3% | ||||
7.08 | LCM | 505 Independence Parkway | 2000 | 63,568 | Square Feet | 97.2% | 08/31/19 | 8,500,000 | 01/07/19 | 2,108,271 | 2,093,679 | 0.3% | ||||
7.09 | LCM | 1313 Executive Boulevard | 2002 | 49,870 | Square Feet | 100.0% | 11/06/19 | 8,500,000 | 01/07/19 | 1,912,782 | 1,899,543 | 0.2% | ||||
7.10 | LCM | 208 Golden Oak Court | 1989 | 63,825 | Square Feet | 94.6% | 08/31/19 | 9,000,000 | 01/07/19 | 1,897,744 | 1,884,610 | 0.2% | ||||
7.11 | LCM | 1305 Executive Boulevard | 2002 | 49,865 | Square Feet | 81.2% | 08/31/19 | 7,100,000 | 01/07/19 | 1,831,579 | 1,818,902 | 0.2% | ||||
7.12 | LCM | 500 Independence Parkway | 2001 | 51,000 | Square Feet | 100.0% | 08/31/19 | 7,400,000 | 01/07/19 | 1,804,511 | 1,792,022 | 0.2% | ||||
7.13 | LCM | 501 Independence Parkway | 2000 | 63,474 | Square Feet | 90.1% | 08/31/19 | 8,000,000 | 01/07/19 | 1,768,421 | 1,756,181 | 0.2% | ||||
7.14 | LCM | 1 Enterprise Parkway | 1987 | 63,029 | Square Feet | 65.2% | 08/31/19 | 7,700,000 | 01/07/19 | 1,639,098 | 1,627,753 | 0.2% | ||||
7.15 | LCM | 1457 Miller Store Road | 1988 | 65,192 | Square Feet | 100.0% | 08/31/19 | 6,100,000 | 01/07/19 | 1,521,805 | 1,511,272 | 0.2% | ||||
7.16 | LCM | 2809 South Lynnhaven Road | 1987 | 62,924 | Square Feet | 74.9% | 08/31/19 | 9,500,000 | 01/07/19 | 1,311,278 | 1,302,203 | 0.2% | ||||
7.17 | LCM | 22 Enterprise Parkway | 1990 | 72,444 | Square Feet | 76.2% | 08/31/19 | 8,900,000 | 01/07/19 | 1,245,113 | 1,236,495 | 0.2% | ||||
7.18 | LCM | 521 Butler Farm Road | 1989 | 44,651 | Square Feet | 100.0% | 11/06/19 | 6,300,000 | 01/07/19 | 1,227,068 | 1,218,575 | 0.2% | ||||
7.19 | LCM | 21 Enterprise Parkway | 1998 | 75,915 | Square Feet | 59.0% | 08/31/19 | 9,100,000 | 01/07/19 | 1,148,872 | 1,140,921 | 0.1% | ||||
7.20 | LCM | 484 Viking Drive | 1987 | 39,633 | Square Feet | 43.3% | 08/31/19 | 5,400,000 | 01/07/19 | 1,136,842 | 1,128,974 | 0.1% | ||||
7.21 | LCM | 629 Phoenix Drive | 1996 | 24,549 | Square Feet | 100.0% | 08/31/19 | 2,900,000 | 01/07/19 | 793,985 | 788,490 | 0.1% | ||||
7.22 | LCM | 5 Manhattan Square | 1999 | 17,068 | Square Feet | 100.0% | 11/06/19 | 2,200,000 | 01/07/19 | 381,955 | 379,311 | 0.0% | ||||
8 | LCM | Colorado Square | 1976 | 2000, 2018 | 245,509 | Square Feet | 90.6% | 06/30/19 | 51,600,000 | 05/24/19 | 71.8% | 37,200,000 | 152 | 37,050,001 | 151 | 4.6% |
9 | JPMCB | Sunset North | 1999, 2000 | 2016-2019 | 464,061 | Square Feet | 98.8% | 09/30/19 | 227,100,000 | 08/21/19 | 66.1% | 35,000,000 | 323 | 35,000,000 | 323 | 4.3% |
10 | JPMCB | Jersey City Group 2 | Various | 2017-2019 | 201 | Units | 95.0% | 09/30/19 | 41,800,000 | Various | 78.6% | 32,840,000 | 163,383 | 32,840,000 | 163,383 | 4.1% |
10.01 | JPMCB | 126, 130 & 134 Corbin Avenue | 1901 | 2017-2019 | 63 | Units | 92.1% | 09/30/19 | 13,100,000 | 09/18/19 | 10,291,962 | 10,291,962 | 1.3% | |||
10.02 | JPMCB | 500 Baldwin Avenue | 1900 | 2017-2019 | 29 | Units | 100.0% | 09/30/19 | 6,100,000 | 09/18/19 | 4,792,440 | 4,792,440 | 0.6% | |||
10.03 | JPMCB | 1062 West Side Avenue | 1920 | 2017-2019 | 19 | Units | 94.7% | 09/30/19 | 5,800,000 | 09/17/19 | 4,556,746 | 4,556,746 | 0.6% | |||
10.04 | JPMCB | 38 & 42 Broadway | 1900 | 2017-2019 | 24 | Units | 91.7% | 09/30/19 | 4,700,000 | 09/18/19 | 3,692,536 | 3,692,536 | 0.5% | |||
10.05 | JPMCB | 384 Baldwin Avenue | 1900 | 2017-2019 | 20 | Units | 95.0% | 09/30/19 | 3,500,000 | 09/18/19 | 2,749,761 | 2,749,761 | 0.3% | |||
10.06 | JPMCB | 943 Pavonia Avenue | 1900 | 2017-2019 | 17 | Units | 94.1% | 09/30/19 | 3,400,000 | 09/17/19 | 2,671,196 | 2,671,196 | 0.3% | |||
10.07 | JPMCB | 863 Pavonia Avenue | 1923 | 2017-2019 | 13 | Units | 100.0% | 09/30/19 | 2,800,000 | 09/17/19 | 2,199,809 | 2,199,809 | 0.3% | |||
10.08 | JPMCB | 429 Hoboken Avenue | 1900 | 2017-2019 | 16 | Units | 100.0% | 09/30/19 | 2,400,000 | 09/18/19 | 1,885,550 | 1,885,550 | 0.2% | |||
11 | LCM | Belvedere Place | 2000 | 102,502 | Square Feet | 100.0% | 08/09/19 | 71,000,000 | 07/23/19 | 62.0% | 32,750,000 | 429 | 32,750,000 | 429 | 4.1% | |
12 | LCM | Union Heights | 2007 | 142,899 | Square Feet | 88.2% | 06/30/19 | 43,900,000 | 07/29/19 | 67.4% | 29,600,000 | 207 | 29,600,000 | 207 | 3.7% | |
13 | LCM | The Residence Inn by Marriott South Beach | 2016 | 116 | Rooms | 88.1% | 08/31/19 | 48,000,000 | 09/01/19 | 52.6% | 25,250,000 | 217,672 | 25,250,000 | 217,672 | 3.1% | |
14 | LCM | Brooklyn Renaissance Plaza | 1998 | 2019 | 289,180 | Square Feet | 88.5% | 01/28/19 | 185,000,000 | 12/11/18 | 48.3% | 25,000,000 | 311 | 24,808,910 | 309 | 3.1% |
15 | LCM | 8571 Rivers Avenue | 1995 | 2017 | 173,582 | Square Feet | 100.0% | 11/06/19 | 40,400,000 | 09/10/19 | 60.6% | 24,500,000 | 141 | 24,500,000 | 141 | 3.0% |
16 | JPMCB | Grand Canal Shoppes | 1999 | 2007 | 759,891 | Square Feet | 94.0% | 05/31/19 | 1,640,000,000 | 04/03/19 | 46.3% | 20,000,000 | 1,000 | 20,000,000 | 1,000 | 2.5% |
17 | JPMCB | 600 & 620 National Avenue | 2017 | 151,064 | Square Feet | 100.0% | 11/11/19 | 197,000,000 | 08/19/19 | 70.0% | 20,000,000 | 913 | 20,000,000 | 913 | 2.5% | |
18 | JPMCB | Tysons Tower | 2014 | 528,730 | Square Feet | 100.0% | 08/30/19 | 365,000,000 | 08/12/19 | 52.1% | 20,000,000 | 359 | 20,000,000 | 359 | 2.5% | |
19 | JPMCB | Guardian Self Storage - Boulder | 1979 | 2017 | 144,175 | Square Feet | 88.0% | 08/31/19 | 31,020,000 | 10/26/18 | 62.0% | 19,230,000 | 133 | 19,230,000 | 133 | 2.4% |
20 | JPMCB | Hilton Cincinnati Netherland Plaza | 1931 | 1981, 2004, 2013 | 561 | Rooms | 74.8% | 08/31/19 | 105,500,000 | 08/22/19 | 68.7% | 17,000,000 | 129,234 | 17,000,000 | 129,234 | 2.1% |
21 | LCM | Plaza at the Border | 2012 | 98,032 | Square Feet | 91.8% | 06/01/19 | 26,000,000 | 05/23/19 | 61.9% | 16,100,000 | 164 | 16,100,000 | 164 | 2.0% | |
22 | LCM | Prospect Park | 1999 | 112,492 | Square Feet | 88.2% | 08/05/19 | 20,700,000 | 06/18/19 | 72.4% | 15,000,000 | 133 | 14,980,479 | 133 | 1.9% | |
23 | LCM | The Sutherland | 1923 | 2012 | 107 | Units | 98.1% | 06/30/19 | 23,225,000 | 06/28/19 | 58.3% | 13,550,000 | 126,636 | 13,550,000 | 126,636 | 1.7% |
24 | LCM | Richmond City Center | 1994 | 73,992 | Square Feet | 98.0% | 06/27/19 | 16,500,000 | 05/13/19 | 57.3% | 9,500,000 | 128 | 9,453,256 | 128 | 1.2% | |
25 | LCM | KB Dallas DaVita Portfolio | Various | Various | 49,697 | Square Feet | 100.0% | Various | 15,660,000 | 04/22/19 | 58.7% | 9,200,000 | 185 | 9,200,000 | 185 | 1.1% |
25.01 | LCM | KB DaVita Dallas Portfolio - Lewisville | 2003 | 20,200 | Square Feet | 100.0% | 05/01/19 | 6,120,000 | 04/22/19 | 3,660,000 | 3,660,000 | 0.5% | ||||
25.02 | LCM | KB DaVita Dallas Portfolio - Fort Worth | 1990 | 2011 | 13,131 | Square Feet | 100.0% | 11/06/19 | 3,860,000 | 04/22/19 | 2,280,000 | 2,280,000 | 0.3% | |||
25.03 | LCM | KB DaVita Dallas Portfolio - Flower Mound | 2014 | 8,000 | Square Feet | 100.0% | 11/06/19 | 3,330,000 | 04/22/19 | 1,910,000 | 1,910,000 | 0.2% | ||||
25.04 | LCM | KB DaVita Dallas Portfolio - Plano | 2011 | 8,366 | Square Feet | 100.0% | 11/06/19 | 2,350,000 | 04/22/19 | 1,350,000 | 1,350,000 | 0.2% | ||||
26 | LCM | NOV Headquarters | 1982 | 2009 | 337,019 | Square Feet | 100.0% | 11/06/19 | 57,000,000 | 01/30/19 | 68.8% | 9,200,000 | 116 | 9,200,000 | 116 | 1.1% |
27 | LCM | Island Security Self Storage | 2004, 2007 | 50,073 | Square Feet | 95.7% | 09/01/19 | 13,250,000 | 09/24/19 | 68.7% | 9,100,000 | 182 | 9,100,000 | 182 | 1.1% | |
28 | LCM | HD Supply Portfolio | Various | Various | 184,380 | Square Feet | 100.0% | 11/06/19 | 12,850,000 | Various | 66.9% | 8,600,000 | 47 | 8,600,000 | 47 | 1.1% |
28.01 | LCM | Core & Main - Charlotte, NC | 1987 | 2004 | 39,954 | Square Feet | 100.0% | 11/06/19 | 3,150,000 | 06/20/19 | 2,108,200 | 2,108,200 | 0.3% | |||
28.02 | LCM | HD Supply - Raleigh, NC | 2000 | 37,924 | Square Feet | 100.0% | 11/06/19 | 3,100,000 | 06/21/19 | 2,074,700 | 2,074,700 | 0.3% | ||||
28.03 | LCM | Stericycle - Raleigh, NC | 2000 | 25,273 | Square Feet | 100.0% | 11/06/19 | 2,400,000 | 06/21/19 | 1,606,200 | 1,606,200 | 0.2% | ||||
28.04 | LCM | HD Supply - Tampa FL | 1975 | 2019 | 37,873 | Square Feet | 100.0% | 11/06/19 | 2,300,000 | 06/21/19 | 1,539,300 | 1,539,300 | 0.2% | |||
28.05 | LCM | HD Supply - Pearl, MS | 1990 | 30,156 | Square Feet | 100.0% | 11/06/19 | 1,100,000 | 06/24/19 | 736,200 | 736,200 | 0.1% | ||||
28.06 | LCM | ZimaPack HQ - Chesterfield, VA | 1981 | 13,200 | Square Feet | 100.0% | 11/06/19 | 800,000 | 07/16/19 | 535,400 | 535,400 | 0.1% | ||||
29 | LCM | 5222 South Drexel | 1917 | 2011 | 63 | Units | 100.0% | 06/30/19 | 12,300,000 | 06/28/19 | 67.1% | 8,250,000 | 130,952 | 8,250,000 | 130,952 | 1.0% |
30 | LCM | 6723 Van Nuys Boulevard | 1950 | 2017 | 20,500 | Square Feet | 100.0% | 11/06/19 | 6,700,000 | 08/15/19 | 62.7% | 4,200,000 | 205 | 4,200,000 | 205 | 0.5% |
31 | LCM | Opus Seaway | 1996 | 99,222 | Square Feet | 100.0% | 10/01/19 | 17,800,000 | 09/13/19 | 22.5% | 4,000,000 | 40 | 4,000,000 | 40 | 0.5% | |
32 | LCM | Prince Creek Village Center | 2017 | 18,035 | Square Feet | 92.2% | 07/01/19 | 5,000,000 | 07/26/19 | 67.9% | 3,395,000 | 188 | 3,395,000 | 188 | 0.4% |
A-1-2
ANNEX A-1
Net | ||||||||||||||
Crossed | Related | Interest | Admin. | Mortgage | Monthly Debt | Annual Debt | First | Partial IO | Partial IO Loan | |||||
Loan # | Seller(1) | Property Name | Loan | Borrower(7) | Rate %(8) | Fee %(8) | Rate %(8) | Accrual Type | Service ($)(9)(10) | Service ($)(10) | Note Date | Payment Date(11) | Last IO Payment | First P&I Payment |
1 | GACC | Century Plaza Towers | No | No | 3.00450 | 0.01208 | 2.99242 | Actual/360 | 158,657.77 | 1,903,893.24 | 10/21/19 | 12/09/19 | ||
2 | LCM | Los Angeles Leased Fee Portfolio | No | No | 3.50000 | 0.01544 | 3.48456 | Actual/360 | 180,387.73 | 2,164,652.76 | 08/28/19 | 10/06/19 | ||
2.01 | LCM | 5901 West Century Boulevard | ||||||||||||
2.02 | LCM | 5959 West Century Boulevard | ||||||||||||
2.03 | LCM | 6151 West Century Boulevard | ||||||||||||
2.04 | LCM | 5933 West Century Boulevard | ||||||||||||
2.05 | LCM | 5940 West 98th Street | ||||||||||||
2.06 | LCM | 9801 Airport Boulevard | ||||||||||||
2.07 | LCM | 6144 West 98th Street | ||||||||||||
2.08 | LCM | 5960 West 98th Street | ||||||||||||
3 | JPMCB | Innovation Park | No | No | 3.50500 | 0.01208 | 3.49292 | Actual/360 | 162,877.03 | 1,954,524.36 | 10/18/19 | 12/01/19 | ||
4 | LCM | 12555 & 12655 Jefferson | No | No | 3.92500 | 0.01544 | 3.90956 | Actual/360 | 179,078.13 | 2,148,937.56 | 09/16/19 | 11/06/19 | ||
4.01 | LCM | 12655 Jefferson | ||||||||||||
4.02 | LCM | 12555 Jefferson | ||||||||||||
5 | LCM | Hyde Park Multifamily Portfolio | No | No | 4.55400 | 0.01208 | 4.54192 | Actual/360 | 179,880.36 | 2,158,564.32 | 01/30/19 | 03/06/19 | ||
5.01 | LCM | 5452-5466 South Ellis Avenue | ||||||||||||
5.02 | LCM | 5339-5345 South Woodlawn Avenue | ||||||||||||
5.03 | LCM | 5335-5345 South Kimbark Avenue | ||||||||||||
5.04 | LCM | 5715-5725 South Kimbark Avenue | ||||||||||||
5.05 | LCM | 5034-5046 South Woodlawn Avenue | ||||||||||||
5.06 | LCM | 1509 East 57th Street | ||||||||||||
5.07 | LCM | 5320-5326 South Drexel Avenue | ||||||||||||
5.08 | LCM | 5237-5245 South Kenwood | ||||||||||||
5.09 | LCM | 5411-5421 South Ellis Avenue | ||||||||||||
5.10 | LCM | 5300-5308 South Hyde Park Boulevard | ||||||||||||
5.11 | LCM | 5234-5244 South Ingleside Avenue | ||||||||||||
5.12 | LCM | 5415 South Woodlawn Avenue | ||||||||||||
5.13 | LCM | 5300-5308 South Greenwood Avenue | ||||||||||||
5.14 | LCM | 5201 South Greenwood Avenue | ||||||||||||
5.15 | LCM | 5401-5409 South Cottage Grove Avenue | ||||||||||||
5.16 | LCM | 5120 South Hyde Park Boulevard | ||||||||||||
5.17 | LCM | 5350-5358 South Maryland Avenue | ||||||||||||
5.18 | LCM | 5400-5406 South Maryland Avenue | ||||||||||||
5.19 | LCM | 5474-5480 South Hyde Park Boulevard | ||||||||||||
5.20 | LCM | 5528-5532 South Everett Avenue | ||||||||||||
5.21 | LCM | 5487-5491 South Hyde Park Boulevard | ||||||||||||
5.22 | LCM | 5400-5408 South Ingleside Avenue | ||||||||||||
5.23 | LCM | 5401-5403 South Woodlawn Avenue | ||||||||||||
5.24 | LCM | 5301-5307 South Maryland Avenue | ||||||||||||
5.25 | LCM | 5355-5361 South Cottage Grove Avenue | ||||||||||||
5.26 | LCM | 1515-1521 East 54th Street | ||||||||||||
5.27 | LCM | 5111-5113 South Kimbark Avenue | ||||||||||||
5.28 | LCM | 5507-5509 South Hyde Park Boulevard | ||||||||||||
5.29 | LCM | 5337 South Hyde Park Boulevard | ||||||||||||
5.30 | LCM | 5202-5210 South Cornell Avenue | ||||||||||||
5.31 | LCM | 5118-5120 South Greenwood Avenue | ||||||||||||
5.32 | LCM | 5335-5337 South Woodlawn Avenue | ||||||||||||
5.33 | LCM | 5524-5526 South Everett Avenue | ||||||||||||
5.34 | LCM | 5401-5405 South Drexel Boulevard | ||||||||||||
5.35 | LCM | 5468-5470 South Hyde Park Boulevard | ||||||||||||
5.36 | LCM | 5218-5220 South Kimbark Avenue | ||||||||||||
5.37 | LCM | 5457-5459 South Blackstone Avenue | ||||||||||||
5.38 | LCM | 5336-5338 South Hyde Park Boulevard | ||||||||||||
5.39 | LCM | 5405-5407 South Woodlawn Avenue | ||||||||||||
5.40 | LCM | 1018 East 54th Street | ||||||||||||
5.41 | LCM | 5128-5132 South Cornell Avenue | ||||||||||||
5.42 | LCM | 5110 South Harper Avenue | ||||||||||||
6 | JPMCB | BJ’s Wholesale Club | No | No | 3.57000 | 0.01544 | 3.55456 | Actual/360 | 121,105.23 | 1,453,262.76 | 09/25/19 | 11/01/19 | ||
7 | LCM | Hampton Roads Office Portfolio | No | No | 5.30000 | 0.01208 | 5.28792 | Actual/360 | 219,183.79 | 2,630,205.52 | 03/28/19 | 05/06/19 | ||
7.01 | LCM | 510 Independence Parkway | ||||||||||||
7.02 | LCM | 676 Independence Parkway | ||||||||||||
7.03 | LCM | 700 Independence Parkway | ||||||||||||
7.04 | LCM | 1309 Executive Boulevard | ||||||||||||
7.05 | LCM | 1317 Executive Boulevard | ||||||||||||
7.06 | LCM | 200 Golden Oak Court | ||||||||||||
7.07 | LCM | 1301 Executive Boulevard | ||||||||||||
7.08 | LCM | 505 Independence Parkway | ||||||||||||
7.09 | LCM | 1313 Executive Boulevard | ||||||||||||
7.10 | LCM | 208 Golden Oak Court | ||||||||||||
7.11 | LCM | 1305 Executive Boulevard | ||||||||||||
7.12 | LCM | 500 Independence Parkway | ||||||||||||
7.13 | LCM | 501 Independence Parkway | ||||||||||||
7.14 | LCM | 1 Enterprise Parkway | ||||||||||||
7.15 | LCM | 1457 Miller Store Road | ||||||||||||
7.16 | LCM | 2809 South Lynnhaven Road | ||||||||||||
7.17 | LCM | 22 Enterprise Parkway | ||||||||||||
7.18 | LCM | 521 Butler Farm Road | ||||||||||||
7.19 | LCM | 21 Enterprise Parkway | ||||||||||||
7.20 | LCM | 484 Viking Drive | ||||||||||||
7.21 | LCM | 629 Phoenix Drive | ||||||||||||
7.22 | LCM | 5 Manhattan Square | ||||||||||||
8 | LCM | Colorado Square | No | No | 4.10000 | 0.01544 | 4.08456 | Actual/360 | 179,749.79 | 2,156,997.48 | 07/11/19 | 09/06/19 | ||
9 | JPMCB | Sunset North | No | No | 3.25000 | 0.01208 | 3.23792 | Actual/360 | 96,108.22 | 1,153,298.64 | 09/10/19 | 11/01/19 | ||
10 | JPMCB | Jersey City Group 2 | No | No | 4.62000 | 0.01544 | 4.60456 | Actual/360 | 168,745.16 | 2,024,941.92 | 10/25/19 | 12/01/19 | 11/01/24 | 12/01/24 |
10.01 | JPMCB | 126, 130 & 134 Corbin Avenue | ||||||||||||
10.02 | JPMCB | 500 Baldwin Avenue | ||||||||||||
10.03 | JPMCB | 1062 West Side Avenue | ||||||||||||
10.04 | JPMCB | 38 & 42 Broadway | ||||||||||||
10.05 | JPMCB | 384 Baldwin Avenue | ||||||||||||
10.06 | JPMCB | 943 Pavonia Avenue | ||||||||||||
10.07 | JPMCB | 863 Pavonia Avenue | ||||||||||||
10.08 | JPMCB | 429 Hoboken Avenue | ||||||||||||
11 | LCM | Belvedere Place | No | No | 3.54000 | 0.01544 | 3.52456 | Actual/360 | 97,954.34 | 1,175,452.08 | 08/09/19 | 10/06/19 | ||
12 | LCM | Union Heights | No | No | 3.75000 | 0.01544 | 3.73456 | Actual/360 | 137,082.22 | 1,644,986.64 | 08/22/19 | 10/06/19 | 09/06/24 | 10/06/24 |
13 | LCM | The Residence Inn by Marriott South Beach | No | No | 3.57100 | 0.01544 | 3.55556 | Actual/360 | 76,183.40 | 914,200.80 | 10/09/19 | 12/06/19 | ||
14 | LCM | Brooklyn Renaissance Plaza | No | No | 4.39000 | 0.01208 | 4.37792 | Actual/360 | 125,042.60 | 1,500,511.20 | 04/11/19 | 06/06/19 | ||
15 | LCM | 8571 Rivers Avenue | No | No | 4.05000 | 0.01544 | 4.03456 | Actual/360 | 117,674.08 | 1,412,088.96 | 10/11/19 | 12/06/19 | ||
16 | JPMCB | Grand Canal Shoppes | No | No | 3.74080 | 0.01208 | 3.72872 | Actual/360 | 63,212.59 | 758,551.08 | 06/03/19 | 08/01/19 | ||
17 | JPMCB | 600 & 620 National Avenue | No | No | 3.68800 | 0.01208 | 3.67592 | Actual/360 | 62,320.37 | 747,844.44 | 09/11/19 | 10/11/19 | ||
18 | JPMCB | Tysons Tower | No | No | 3.33000 | 0.01333 | 3.31667 | Actual/360 | 56,270.83 | 675,249.96 | 09/12/19 | 11/11/19 | ||
19 | JPMCB | Guardian Self Storage - Boulder | No | No | 5.39000 | 0.04544 | 5.34456 | Actual/360 | 87,574.40 | 1,050,892.80 | 11/29/18 | 01/01/19 | ||
20 | JPMCB | Hilton Cincinnati Netherland Plaza | No | No | 5.35000 | 0.01208 | 5.33792 | Actual/360 | 94,930.33 | 1,139,163.96 | 10/02/19 | 12/01/19 | ||
21 | LCM | Plaza at the Border | No | No | 4.00000 | 0.01544 | 3.98456 | Actual/360 | 54,412.04 | 652,944.48 | 07/26/19 | 09/06/19 | ||
22 | LCM | Prospect Park | No | No | 4.10000 | 0.01544 | 4.08456 | Actual/360 | 72,479.76 | 869,757.12 | 09/09/19 | 11/06/19 | ||
23 | LCM | The Sutherland | No | Yes | 3.90000 | 0.01544 | 3.88456 | Actual/360 | 44,649.13 | 535,789.56 | 08/14/19 | 10/06/19 | ||
24 | LCM | Richmond City Center | No | No | 4.50000 | 0.01544 | 4.48456 | Actual/360 | 48,135.10 | 577,621.20 | 06/28/19 | 08/06/19 | ||
25 | LCM | KB Dallas DaVita Portfolio | No | No | 4.62000 | 0.01544 | 4.60456 | Actual/360 | 47,273.31 | 567,279.72 | 05/31/19 | 07/06/19 | 06/06/24 | 07/06/24 |
25.01 | LCM | KB DaVita Dallas Portfolio - Lewisville | ||||||||||||
25.02 | LCM | KB DaVita Dallas Portfolio - Fort Worth | ||||||||||||
25.03 | LCM | KB DaVita Dallas Portfolio - Flower Mound | ||||||||||||
25.04 | LCM | KB DaVita Dallas Portfolio - Plano | ||||||||||||
26 | LCM | NOV Headquarters | No | No | 4.63000 | 0.01208 | 4.61792 | Actual/360 | 35,989.68 | 431,876.16 | 03/29/19 | 05/06/19 | ||
27 | LCM | Island Security Self Storage | No | No | 3.90000 | 0.01544 | 3.88456 | Actual/360 | 29,985.76 | 359,829.12 | 11/01/19 | 12/06/19 | ||
28 | LCM | HD Supply Portfolio | No | No | 4.20000 | 0.01544 | 4.18456 | Actual/360 | 42,055.48 | 504,665.76 | 08/12/19 | 10/06/19 | 09/06/20 | 10/06/20 |
28.01 | LCM | Core & Main - Charlotte, NC | ||||||||||||
28.02 | LCM | HD Supply - Raleigh, NC | ||||||||||||
28.03 | LCM | Stericycle - Raleigh, NC | ||||||||||||
28.04 | LCM | HD Supply - Tampa FL | ||||||||||||
28.05 | LCM | HD Supply - Pearl, MS | ||||||||||||
28.06 | LCM | ZimaPack HQ - Chesterfield, VA | ||||||||||||
29 | LCM | 5222 South Drexel | No | Yes | 3.90000 | 0.01544 | 3.88456 | Actual/360 | 27,184.90 | 326,218.80 | 08/14/19 | 10/06/19 | ||
30 | LCM | 6723 Van Nuys Boulevard | No | No | 4.60000 | 0.01544 | 4.58456 | Actual/360 | 16,323.61 | 195,883.32 | 10/07/19 | 12/06/19 | ||
31 | LCM | Opus Seaway | No | No | 3.80000 | 0.01544 | 3.78456 | Actual/360 | 20,674.26 | 248,091.12 | 10/07/19 | 12/06/19 | ||
32 | LCM | Prince Creek Village Center | No | No | 4.25000 | 0.01544 | 4.23456 | Actual/360 | 12,190.96 | 146,291.52 | 09/27/19 | 11/06/19 |
A-1-3
ANNEX A-1
Rem. | Rem. | Payment | Grace Period | Grace Period | Final | Maturity/ARD | Maturity | Prepayment | ||||||||
Loan # | Seller(1) | Property Name | Term(11) | Amort | I/O Period(11) | Seasoning(11) | Due Date | (Late Payment) | (Default) | Maturity Date(12) | ARD Loan(12) | Mat Date(12) | Balance ($)(5) | LTV %(4) | Provision (Payments)(11)(13) | |
1 | GACC | Century Plaza Towers | 120 | 0 | 120 | 0 | 9 | 10 (Once per year) | 0 | 11/09/29 | No | 11/09/29 | 62,500,000 | 39.1% | Grtr1%orYM(24), DeforGrtr1%orYM(91), O(5) | |
2 | LCM | Los Angeles Leased Fee Portfolio | 118 | 0 | 120 | 2 | 6 | 0 | 0 | 09/06/29 | No | 09/06/29 | 61,000,000 | 63.0% | L(26),Def(90),O(4) | |
2.01 | LCM | 5901 West Century Boulevard | 9,831,765 | |||||||||||||
2.02 | LCM | 5959 West Century Boulevard | 8,611,765 | |||||||||||||
2.03 | LCM | 6151 West Century Boulevard | 8,109,412 | |||||||||||||
2.04 | LCM | 5933 West Century Boulevard | 7,391,765 | |||||||||||||
2.05 | LCM | 5940 West 98th Street | 7,104,706 | |||||||||||||
2.06 | LCM | 9801 Airport Boulevard | 6,817,647 | |||||||||||||
2.07 | LCM | 6144 West 98th Street | 6,745,882 | |||||||||||||
2.08 | LCM | 5960 West 98th Street | 6,387,059 | |||||||||||||
3 | JPMCB | Innovation Park | 120 | 0 | 120 | 0 | 1 | 0 | 5 (Once per year) | 11/01/29 | No | 11/01/29 | 55,000,000 | 68.8% | L(25),Grtr1%orYM(91),O(4) | |
4 | LCM | 12555 & 12655 Jefferson | 119 | 0 | 120 | 1 | 6 | 0 | 0 | 10/06/29 | No | 10/06/29 | 54,000,000 | 59.5% | L(25),Def(91),O(4) | |
4.01 | LCM | 12655 Jefferson | 27,243,243 | |||||||||||||
4.02 | LCM | 12555 Jefferson | 26,756,757 | |||||||||||||
5 | LCM | Hyde Park Multifamily Portfolio | 111 | 0 | 120 | 9 | 6 | 0 | 0 | 02/06/29 | No | 02/06/29 | 46,750,000 | 60.5% | L(33),Def(80),O(7) | |
5.01 | LCM | 5452-5466 South Ellis Avenue | 2,199,971 | |||||||||||||
5.02 | LCM | 5339-5345 South Woodlawn Avenue | 2,000,593 | |||||||||||||
5.03 | LCM | 5335-5345 South Kimbark Avenue | 1,927,480 | |||||||||||||
5.04 | LCM | 5715-5725 South Kimbark Avenue | 1,854,366 | |||||||||||||
5.05 | LCM | 5034-5046 South Woodlawn Avenue | 1,807,845 | |||||||||||||
5.06 | LCM | 1509 East 57th Street | 1,781,252 | |||||||||||||
5.07 | LCM | 5320-5326 South Drexel Avenue | 1,641,691 | |||||||||||||
5.08 | LCM | 5237-5245 South Kenwood | 1,621,727 | |||||||||||||
5.09 | LCM | 5411-5421 South Ellis Avenue | 1,588,504 | |||||||||||||
5.10 | LCM | 5300-5308 South Hyde Park Boulevard | 1,475,537 | |||||||||||||
5.11 | LCM | 5234-5244 South Ingleside Avenue | 1,455,573 | |||||||||||||
5.12 | LCM | 5415 South Woodlawn Avenue | 1,448,943 | |||||||||||||
5.13 | LCM | 5300-5308 South Greenwood Avenue | 1,442,276 | |||||||||||||
5.14 | LCM | 5201 South Greenwood Avenue | 1,262,825 | |||||||||||||
5.15 | LCM | 5401-5409 South Cottage Grove Avenue | 1,256,195 | |||||||||||||
5.16 | LCM | 5120 South Hyde Park Boulevard | 1,096,671 | |||||||||||||
5.17 | LCM | 5350-5358 South Maryland Avenue | 1,087,359 | |||||||||||||
5.18 | LCM | 5400-5406 South Maryland Avenue | 1,083,374 | |||||||||||||
5.19 | LCM | 5474-5480 South Hyde Park Boulevard | 1,076,745 | |||||||||||||
5.20 | LCM | 5528-5532 South Everett Avenue | 1,050,151 | |||||||||||||
5.21 | LCM | 5487-5491 South Hyde Park Boulevard | 1,036,854 | |||||||||||||
5.22 | LCM | 5400-5408 South Ingleside Avenue | 1,030,186 | |||||||||||||
5.23 | LCM | 5401-5403 South Woodlawn Avenue | 996,963 | |||||||||||||
5.24 | LCM | 5301-5307 South Maryland Avenue | 977,037 | |||||||||||||
5.25 | LCM | 5355-5361 South Cottage Grove Avenue | 970,369 | |||||||||||||
5.26 | LCM | 1515-1521 East 54th Street | 959,755 | |||||||||||||
5.27 | LCM | 5111-5113 South Kimbark Avenue | 938,487 | |||||||||||||
5.28 | LCM | 5507-5509 South Hyde Park Boulevard | 917,220 | |||||||||||||
5.29 | LCM | 5337 South Hyde Park Boulevard | 897,293 | |||||||||||||
5.30 | LCM | 5202-5210 South Cornell Avenue | 872,002 | |||||||||||||
5.31 | LCM | 5118-5120 South Greenwood Avenue | 789,615 | |||||||||||||
5.32 | LCM | 5335-5337 South Woodlawn Avenue | 755,051 | |||||||||||||
5.33 | LCM | 5524-5526 South Everett Avenue | 744,398 | |||||||||||||
5.34 | LCM | 5401-5405 South Drexel Boulevard | 671,284 | |||||||||||||
5.35 | LCM | 5468-5470 South Hyde Park Boulevard | 664,655 | |||||||||||||
5.36 | LCM | 5218-5220 South Kimbark Avenue | 661,973 | |||||||||||||
5.37 | LCM | 5457-5459 South Blackstone Avenue | 584,873 | |||||||||||||
5.38 | LCM | 5336-5338 South Hyde Park Boulevard | 545,021 | |||||||||||||
5.39 | LCM | 5405-5407 South Woodlawn Avenue | 491,833 | |||||||||||||
5.40 | LCM | 1018 East 54th Street | 462,595 | |||||||||||||
5.41 | LCM | 5128-5132 South Cornell Avenue | 404,119 | |||||||||||||
5.42 | LCM | 5110 South Harper Avenue | 219,338 | |||||||||||||
6 | JPMCB | BJ’s Wholesale Club | 119 | 0 | 120 | 1 | 1 | 0 | 0 | 10/01/29 | No | 10/01/29 | 40,150,000 | 54.3% | L(25),Grtr1%orYM(92),O(3) | |
7 | LCM | Hampton Roads Office Portfolio | 113 | 353 | 0 | 7 | 6 | 0 | 0 | 04/06/29 | No | 04/06/29 | 33,576,022 | 60.3% | L(31),Grtr1%orYM(86),O(3) | |
7.01 | LCM | 510 Independence Parkway | 2,784,538 | |||||||||||||
7.02 | LCM | 676 Independence Parkway | 2,779,489 | |||||||||||||
7.03 | LCM | 700 Independence Parkway | 2,284,684 | |||||||||||||
7.04 | LCM | 1309 Executive Boulevard | 1,961,547 | |||||||||||||
7.05 | LCM | 1317 Executive Boulevard | 1,908,532 | |||||||||||||
7.06 | LCM | 200 Golden Oak Court | 1,832,796 | |||||||||||||
7.07 | LCM | 1301 Executive Boulevard | 1,784,831 | |||||||||||||
7.08 | LCM | 505 Independence Parkway | 1,769,684 | |||||||||||||
7.09 | LCM | 1313 Executive Boulevard | 1,605,590 | |||||||||||||
7.10 | LCM | 208 Golden Oak Court | 1,592,968 | |||||||||||||
7.11 | LCM | 1305 Executive Boulevard | 1,537,428 | |||||||||||||
7.12 | LCM | 500 Independence Parkway | 1,514,708 | |||||||||||||
7.13 | LCM | 501 Independence Parkway | 1,484,414 | |||||||||||||
7.14 | LCM | 1 Enterprise Parkway | 1,375,860 | |||||||||||||
7.15 | LCM | 1457 Miller Store Road | 1,277,404 | |||||||||||||
7.16 | LCM | 2809 South Lynnhaven Road | 1,100,688 | |||||||||||||
7.17 | LCM | 22 Enterprise Parkway | 1,045,148 | |||||||||||||
7.18 | LCM | 521 Butler Farm Road | 1,030,001 | |||||||||||||
7.19 | LCM | 21 Enterprise Parkway | 964,364 | |||||||||||||
7.20 | LCM | 484 Viking Drive | 954,266 | |||||||||||||
7.21 | LCM | 629 Phoenix Drive | 666,471 | |||||||||||||
7.22 | LCM | 5 Manhattan Square | 320,613 | |||||||||||||
8 | LCM | Colorado Square | 117 | 357 | 0 | 3 | 6 | 0 | 0 | 08/06/29 | No | 08/06/29 | 29,660,135 | 57.5% | L(27),Def(86),O(7) | |
9 | JPMCB | Sunset North | 119 | 0 | 120 | 1 | 1 | 0 | 0 | 10/01/29 | No | 10/01/29 | 35,000,000 | 66.1% | L(25),Def(91),O(4) | |
10 | JPMCB | Jersey City Group 2 | 120 | 360 | 60 | 0 | 1 | 0 | 0 | 11/01/29 | No | 11/01/29 | 30,107,514 | 72.0% | L(24),Def(93),O(3) | |
10.01 | JPMCB | 126, 130 & 134 Corbin Avenue | 9,435,609 | |||||||||||||
10.02 | JPMCB | 500 Baldwin Avenue | 4,393,680 | |||||||||||||
10.03 | JPMCB | 1062 West Side Avenue | 4,177,597 | |||||||||||||
10.04 | JPMCB | 38 & 42 Broadway | 3,385,295 | |||||||||||||
10.05 | JPMCB | 384 Baldwin Avenue | 2,520,964 | |||||||||||||
10.06 | JPMCB | 943 Pavonia Avenue | 2,448,936 | |||||||||||||
10.07 | JPMCB | 863 Pavonia Avenue | 2,016,772 | |||||||||||||
10.08 | JPMCB | 429 Hoboken Avenue | 1,728,661 | |||||||||||||
11 | LCM | Belvedere Place | 118 | 0 | 120 | 2 | 6 | 0 | 0 | 09/06/29 | No | 09/06/29 | 32,750,000 | 62.0% | L(26),Def(90),O(4) | |
12 | LCM | Union Heights | 118 | 360 | 60 | 2 | 6 | 0 | 0 | 09/06/29 | No | 09/06/29 | 26,746,385 | 60.9% | L(26),Def(90),O(4) | |
13 | LCM | The Residence Inn by Marriott South Beach | 120 | 0 | 120 | 0 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 25,250,000 | 52.6% | L(24),Def(92),O(4) | |
14 | LCM | Brooklyn Renaissance Plaza | 114 | 354 | 0 | 6 | 6 | 0 | 0 | 05/06/29 | No | 05/06/29 | 20,139,605 | 39.2% | L(30),Def(86),O(4) | |
15 | LCM | 8571 Rivers Avenue | 120 | 360 | 0 | 0 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 19,497,855 | 48.3% | L(24),Def(92),O(4) | |
16 | JPMCB | Grand Canal Shoppes | 116 | 0 | 120 | 4 | 1 | 0 | 2 (Once per year) | 07/01/29 | No | 07/01/29 | 20,000,000 | 46.3% | L(28),Def(87),O(5) | |
17 | JPMCB | 600 & 620 National Avenue | 118 | 0 | 120 | 2 | 11 | 5 | 0 | 09/11/29 | No | 09/11/29 | 20,000,000 | 70.0% | L(26),Def(89),O(5) | |
18 | JPMCB | Tysons Tower | 119 | 0 | 120 | 1 | 11 | 5 | 0 | 10/11/29 | No | 10/11/29 | 20,000,000 | 52.1% | L(25),Grtr1%orYM(90),O(5) | |
19 | JPMCB | Guardian Self Storage - Boulder | 109 | 0 | 120 | 11 | 1 | 0 | 0 | 12/01/28 | No | 12/01/28 | 19,230,000 | 62.0% | L(25),Grtr1%orYM(92),O(3) | |
20 | JPMCB | Hilton Cincinnati Netherland Plaza | 60 | 360 | 0 | 0 | 1 | 0 | 0 | 11/01/24 | No | 11/01/24 | 15,761,725 | 63.7% | L(24),Def(33),O(3) | |
21 | LCM | Plaza at the Border | 117 | 0 | 120 | 3 | 6 | 0 | 0 | 08/06/29 | No | 08/06/29 | 16,100,000 | 61.9% | L(27),Def(89),O(4) | |
22 | LCM | Prospect Park | 59 | 359 | 0 | 1 | 6 | 0 | 0 | 10/06/24 | No | 10/06/24 | 13,637,903 | 65.9% | L(25),Def(28),O(7) | |
23 | LCM | The Sutherland | 118 | 0 | 120 | 2 | 6 | 0 | 0 | 09/06/29 | No | 09/06/29 | 13,550,000 | 58.3% | L(26),Def(87),O(7) | |
24 | LCM | Richmond City Center | 116 | 356 | 0 | 4 | 6 | 0 | 0 | 07/06/29 | No | 07/06/29 | 7,682,166 | 46.6% | L(28),Def(88),O(4) | |
25 | LCM | KB Dallas DaVita Portfolio | 115 | 360 | 60 | 5 | 6 | 0 | 0 | 06/06/29 | No | 06/06/29 | 8,434,846 | 53.9% | L(29),Def(88),O(3) | |
25.01 | LCM | KB DaVita Dallas Portfolio - Lewisville | 3,355,602 | |||||||||||||
25.02 | LCM | KB DaVita Dallas Portfolio - Fort Worth | 2,090,375 | |||||||||||||
25.03 | LCM | KB DaVita Dallas Portfolio - Flower Mound | 1,751,147 | |||||||||||||
25.04 | LCM | KB DaVita Dallas Portfolio - Plano | 1,237,722 | |||||||||||||
26 | LCM | NOV Headquarters | 113 | 0 | 120 | 7 | 6 | 0 | 0 | 04/06/29 | No | 04/06/29 | 9,200,000 | 68.8% | L(31),Def(86),O(3) | |
27 | LCM | Island Security Self Storage | 120 | 0 | 120 | 0 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 9,100,000 | 68.7% | L(24),Def(92),O(4) | |
28 | LCM | HD Supply Portfolio | 118 | 360 | 12 | 2 | 6 | 0 | 0 | 09/06/29 | No | 09/06/29 | 7,086,570 | 55.1% | L(26),Def(91),O(3) | |
28.01 | LCM | Core & Main - Charlotte, NC | 1,737,199 | |||||||||||||
28.02 | LCM | HD Supply - Raleigh, NC | 1,709,594 | |||||||||||||
28.03 | LCM | Stericycle - Raleigh, NC | 1,323,541 | |||||||||||||
28.04 | LCM | HD Supply - Tampa FL | 1,268,414 | |||||||||||||
28.05 | LCM | HD Supply - Pearl, MS | 606,643 | |||||||||||||
28.06 | LCM | ZimaPack HQ - Chesterfield, VA | 441,180 | |||||||||||||
29 | LCM | 5222 South Drexel | 118 | 0 | 120 | 2 | 6 | 0 | 0 | 09/06/29 | No | 09/06/29 | 8,250,000 | 67.1% | L(26),Def(87),O(7) | |
30 | LCM | 6723 Van Nuys Boulevard | 120 | 0 | 120 | 0 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 4,200,000 | 62.7% | L(24),Def(93),O(3) | |
31 | LCM | Opus Seaway | 120 | 300 | 0 | 0 | 6 | 0 | 0 | 11/06/29 | No | 11/06/29 | 2,856,921 | 16.1% | L(24),Def(93),O(3) | |
32 | LCM | Prince Creek Village Center | 59 | 0 | 60 | 1 | 6 | 0 | 0 | 10/06/24 | No | 10/06/24 | 3,395,000 | 67.9% | L(25),Def(32),O(3) |
A-1-4
ANNEX A-1
HISTORICAL FINANCIALS(14) | |||||||||||||||
2016 | 2016 | 2016 | 2017 | 2017 | 2017 | 2018 | 2018 | 2018 | Most Recent | Most Recent | Most Recent | ||||
Loan # | Seller(1) | Property Name | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($) | Revenues ($) | Total Expenses ($) | NOI ($)(15) | As of |
1 | GACC | Century Plaza Towers | 113,939,597 | 33,156,253 | 80,783,345 | 117,379,087 | 34,178,955 | 83,200,132 | 125,317,446 | 36,292,891 | 89,024,555 | 120,890,660 | 37,547,742 | 83,342,918 | 09/30/19 |
2 | LCM | Los Angeles Leased Fee Portfolio | 3,636,860 | 0 | 3,636,860 | 3,972,571 | 0 | 3,972,571 | 4,160,964 | 0 | 4,160,964 | 06/30/19 | |||
2.01 | LCM | 5901 West Century Boulevard | 562,927 | 0 | 562,927 | 613,269 | 0 | 613,269 | 644,732 | 0 | 644,732 | 06/30/19 | |||
2.02 | LCM | 5959 West Century Boulevard | 491,358 | 0 | 491,358 | 535,299 | 0 | 535,299 | 562,762 | 0 | 562,762 | 06/30/19 | |||
2.03 | LCM | 6151 West Century Boulevard | 450,000 | 0 | 450,000 | 500,000 | 0 | 500,000 | 500,000 | 0 | 500,000 | 06/30/19 | |||
2.04 | LCM | 5933 West Century Boulevard | 425,000 | 0 | 425,000 | 450,000 | 0 | 450,000 | 462,500 | 0 | 462,500 | 06/30/19 | |||
2.05 | LCM | 5940 West 98th Street | 461,976 | 0 | 461,976 | 502,500 | 0 | 502,500 | 536,334 | 0 | 536,334 | 06/30/19 | |||
2.06 | LCM | 9801 Airport Boulevard | 380,000 | 0 | 380,000 | 417,000 | 0 | 417,000 | 435,500 | 0 | 435,500 | 06/30/19 | |||
2.07 | LCM | 6144 West 98th Street | 444,388 | 0 | 444,388 | 496,416 | 0 | 496,416 | 529,492 | 0 | 529,492 | 06/30/19 | |||
2.08 | LCM | 5960 West 98th Street | 421,211 | 0 | 421,211 | 458,087 | 0 | 458,087 | 489,644 | 0 | 489,644 | 06/30/19 | |||
3 | JPMCB | Innovation Park | 25,718,088 | 10,411,439 | 15,306,649 | 27,123,025 | 10,215,438 | 16,907,586 | 29,511,950 | 10,863,906 | 18,648,044 | 30,835,578 | 11,200,207 | 19,635,371 | 08/31/19 |
4 | LCM | 12555 & 12655 Jefferson | 9,657,835 | 3,242,842 | 6,414,993 | 11,935,471 | 3,991,728 | 7,943,743 | 12,258,586 | 4,081,585 | 8,177,002 | 05/31/19 | |||
4.01 | LCM | 12655 Jefferson | 6,089,969 | 1,933,903 | 4,156,067 | 6,688,863 | 2,219,070 | 4,469,793 | 6,749,742 | 2,205,898 | 4,543,844 | 05/31/19 | |||
4.02 | LCM | 12555 Jefferson | 3,567,865 | 1,308,939 | 2,258,927 | 5,246,608 | 1,772,657 | 3,473,951 | 5,508,844 | 1,875,687 | 3,633,157 | 05/31/19 | |||
5 | LCM | Hyde Park Multifamily Portfolio | 12,987,016 | 5,007,798 | 7,979,218 | 13,977,386 | 5,498,541 | 8,478,846 | 14,382,453 | 5,689,497 | 8,692,956 | 14,912,073 | 6,022,366 | 8,889,707 | 07/31/19 |
5.01 | LCM | 5452-5466 South Ellis Avenue | 610,378 | 218,452 | 391,926 | 677,578 | 238,023 | 439,555 | 693,858 | 240,524 | 453,334 | 719,512 | 256,040 | 463,472 | 07/31/19 |
5.02 | LCM | 5339-5345 South Woodlawn Avenue | 490,336 | 184,018 | 306,318 | 553,181 | 194,484 | 358,696 | 608,661 | 211,198 | 397,463 | 624,658 | 221,519 | 403,139 | 07/31/19 |
5.03 | LCM | 5335-5345 South Kimbark Avenue | 515,505 | 189,212 | 326,293 | 534,009 | 188,763 | 345,246 | 539,568 | 197,363 | 342,204 | 563,343 | 206,569 | 356,774 | 07/31/19 |
5.04 | LCM | 5715-5725 South Kimbark Avenue | 489,764 | 198,222 | 291,542 | 507,114 | 187,859 | 319,255 | 561,520 | 192,013 | 369,507 | 596,390 | 196,880 | 399,510 | 07/31/19 |
5.05 | LCM | 5034-5046 South Woodlawn Avenue | 617,805 | 248,580 | 369,225 | 630,255 | 261,098 | 369,157 | 629,808 | 254,720 | 375,088 | 634,301 | 254,163 | 380,138 | 07/31/19 |
5.06 | LCM | 1509 East 57th Street | 399,449 | 135,841 | 263,608 | 421,056 | 140,419 | 280,637 | 373,253 | 138,713 | 234,541 | 333,522 | 135,373 | 198,149 | 07/31/19 |
5.07 | LCM | 5320-5326 South Drexel Avenue | 411,355 | 154,354 | 257,001 | 465,819 | 171,901 | 293,918 | 502,004 | 183,343 | 318,661 | 500,262 | 194,095 | 306,167 | 07/31/19 |
5.08 | LCM | 5237-5245 South Kenwood | 445,543 | 158,907 | 286,636 | 464,643 | 175,115 | 289,528 | 484,462 | 170,261 | 314,201 | 492,995 | 182,020 | 310,975 | 07/31/19 |
5.09 | LCM | 5411-5421 South Ellis Avenue | 466,652 | 180,882 | 285,770 | 495,803 | 180,361 | 315,443 | 513,674 | 186,499 | 327,175 | 521,427 | 204,189 | 317,238 | 07/31/19 |
5.10 | LCM | 5300-5308 South Hyde Park Boulevard | 478,494 | 198,770 | 279,723 | 498,301 | 223,829 | 274,473 | 526,606 | 234,712 | 291,894 | 528,982 | 240,421 | 288,561 | 07/31/19 |
5.11 | LCM | 5234-5244 South Ingleside Avenue | 425,713 | 155,878 | 269,835 | 433,137 | 164,672 | 268,466 | 467,217 | 175,230 | 291,987 | 497,674 | 183,117 | 314,557 | 07/31/19 |
5.12 | LCM | 5415 South Woodlawn Avenue | 511,529 | 195,866 | 315,663 | 506,422 | 184,454 | 321,969 | 505,922 | 195,355 | 310,567 | 533,263 | 207,934 | 325,329 | 07/31/19 |
5.13 | LCM | 5300-5308 South Greenwood Avenue | 424,659 | 162,402 | 262,258 | 415,742 | 152,789 | 262,953 | 472,352 | 178,035 | 294,317 | 505,481 | 199,992 | 305,489 | 07/31/19 |
5.14 | LCM | 5201 South Greenwood Avenue | 389,467 | 158,337 | 231,130 | 416,139 | 158,404 | 257,735 | 406,965 | 180,136 | 226,829 | 424,777 | 184,674 | 240,103 | 07/31/19 |
5.15 | LCM | 5401-5409 South Cottage Grove Avenue | 347,481 | 122,892 | 224,589 | 392,854 | 145,649 | 247,205 | 409,363 | 147,338 | 262,025 | 410,303 | 157,662 | 252,641 | 07/31/19 |
5.16 | LCM | 5120 South Hyde Park Boulevard | 397,279 | 161,013 | 236,266 | 399,616 | 200,707 | 198,909 | 428,185 | 204,411 | 223,774 | 472,504 | 218,824 | 253,680 | 07/31/19 |
5.17 | LCM | 5350-5358 South Maryland Avenue | 279,456 | 126,716 | 152,740 | 347,580 | 143,333 | 204,247 | 354,277 | 159,555 | 194,721 | 367,211 | 167,676 | 199,535 | 07/31/19 |
5.18 | LCM | 5400-5406 South Maryland Avenue | 269,379 | 111,415 | 157,965 | 295,114 | 128,617 | 166,497 | 283,054 | 114,792 | 168,262 | 280,855 | 119,248 | 161,607 | 07/31/19 |
5.19 | LCM | 5474-5480 South Hyde Park Boulevard | 357,346 | 138,193 | 219,153 | 379,113 | 148,922 | 230,190 | 391,368 | 160,125 | 231,243 | 398,833 | 171,475 | 227,358 | 07/31/19 |
5.20 | LCM | 5528-5532 South Everett Avenue | 351,888 | 133,477 | 218,411 | 372,371 | 150,746 | 221,625 | 383,781 | 165,852 | 217,930 | 393,985 | 162,100 | 231,885 | 07/31/19 |
5.21 | LCM | 5487-5491 South Hyde Park Boulevard | 198,237 | 75,311 | 122,925 | 119,712 | 50,824 | 68,888 | 117,267 | 46,352 | 70,915 | 244,488 | 89,874 | 154,615 | 07/31/19 |
5.22 | LCM | 5400-5408 South Ingleside Avenue | 325,332 | 108,726 | 216,606 | 324,281 | 114,515 | 209,766 | 324,053 | 118,213 | 205,839 | 347,859 | 123,947 | 223,911 | 07/31/19 |
5.23 | LCM | 5401-5403 South Woodlawn Avenue | 239,631 | 90,760 | 148,871 | 270,579 | 108,024 | 162,554 | 267,599 | 103,031 | 164,568 | 293,192 | 111,632 | 181,560 | 07/31/19 |
5.24 | LCM | 5301-5307 South Maryland Avenue | 304,680 | 102,915 | 201,766 | 316,636 | 136,021 | 180,615 | 339,042 | 127,391 | 211,651 | 338,574 | 141,028 | 197,546 | 07/31/19 |
5.25 | LCM | 5355-5361 South Cottage Grove Avenue | 278,825 | 112,006 | 166,819 | 310,650 | 127,627 | 183,023 | 299,483 | 144,560 | 154,923 | 310,815 | 151,435 | 159,380 | 07/31/19 |
5.26 | LCM | 1515-1521 East 54th Street | 235,144 | 97,651 | 137,492 | 252,166 | 122,997 | 129,170 | 296,288 | 122,324 | 173,964 | 319,402 | 130,537 | 188,864 | 07/31/19 |
5.27 | LCM | 5111-5113 South Kimbark Avenue | 197,841 | 68,199 | 129,642 | 264,346 | 97,766 | 166,581 | 208,596 | 83,584 | 125,012 | 175,116 | 80,996 | 94,120 | 07/31/19 |
5.28 | LCM | 5507-5509 South Hyde Park Boulevard | 48,129 | 12,441 | 35,689 | 133,779 | 52,681 | 81,098 | 218,400 | 84,720 | 133,680 | 220,886 | 80,626 | 140,260 | 07/31/19 |
5.29 | LCM | 5337 South Hyde Park Boulevard | 298,424 | 124,459 | 173,965 | 313,021 | 138,164 | 174,857 | 332,749 | 145,462 | 187,286 | 332,515 | 158,127 | 174,388 | 07/31/19 |
5.30 | LCM | 5202-5210 South Cornell Avenue | 277,860 | 116,675 | 161,185 | 305,847 | 135,190 | 170,656 | 321,238 | 131,278 | 189,960 | 346,663 | 149,986 | 196,676 | 07/31/19 |
5.31 | LCM | 5118-5120 South Greenwood Avenue | 202,352 | 72,345 | 130,007 | 228,884 | 80,885 | 147,999 | 239,566 | 86,860 | 152,705 | 247,267 | 91,146 | 156,121 | 07/31/19 |
5.32 | LCM | 5335-5337 South Woodlawn Avenue | 208,839 | 78,667 | 130,172 | 197,052 | 73,061 | 123,990 | 193,388 | 74,193 | 119,195 | 223,769 | 80,729 | 143,040 | 07/31/19 |
5.33 | LCM | 5524-5526 South Everett Avenue | 68,888 | 26,906 | 41,981 | 187,157 | 66,020 | 121,137 | 182,917 | 70,449 | 112,469 | 204,094 | 72,637 | 131,457 | 07/31/19 |
5.34 | LCM | 5401-5405 South Drexel Boulevard | 195,345 | 70,894 | 124,451 | 202,076 | 77,192 | 124,884 | 221,324 | 81,826 | 139,498 | 229,034 | 89,503 | 139,531 | 07/31/19 |
5.35 | LCM | 5468-5470 South Hyde Park Boulevard | 158,843 | 63,990 | 94,853 | 199,425 | 79,605 | 119,820 | 181,104 | 80,328 | 100,775 | 172,258 | 82,693 | 89,565 | 07/31/19 |
5.36 | LCM | 5218-5220 South Kimbark Avenue | 194,382 | 83,143 | 111,239 | 202,818 | 88,637 | 114,182 | 186,242 | 82,120 | 104,122 | 191,001 | 79,834 | 111,168 | 07/31/19 |
5.37 | LCM | 5457-5459 South Blackstone Avenue | 194,393 | 87,419 | 106,974 | 196,918 | 93,000 | 103,918 | 208,927 | 91,497 | 117,430 | 220,215 | 107,244 | 112,971 | 07/31/19 |
5.38 | LCM | 5336-5338 South Hyde Park Boulevard | 197,443 | 74,659 | 122,784 | 211,767 | 90,714 | 121,053 | 209,750 | 92,690 | 117,060 | 206,137 | 93,987 | 112,151 | 07/31/19 |
5.39 | LCM | 5405-5407 South Woodlawn Avenue | 190,839 | 75,152 | 115,688 | 203,376 | 75,754 | 127,623 | 210,551 | 83,371 | 127,180 | 220,655 | 86,327 | 134,328 | 07/31/19 |
5.40 | LCM | 1018 East 54th Street | 144,441 | 63,293 | 81,148 | 149,576 | 67,209 | 82,366 | 139,329 | 67,049 | 72,280 | 129,044 | 72,862 | 56,182 | 07/31/19 |
5.41 | LCM | 5128-5132 South Cornell Avenue | 122,467 | 58,855 | 63,612 | 132,274 | 69,555 | 62,719 | 132,742 | 73,287 | 59,455 | 119,610 | 75,792 | 43,818 | 07/31/19 |
5.42 | LCM | 5110 South Harper Avenue | 25,200 | 9,904 | 15,296 | 49,200 | 12,956 | 36,245 | 16,000 | 8,735 | 7,265 | 19,200 | 7,451 | 11,749 | 07/31/19 |
6 | JPMCB | BJ’s Wholesale Club | 4,021,515 | 191,470 | 3,830,045 | 03/31/19 | |||||||||
7 | LCM | Hampton Roads Office Portfolio | 20,596,704 | 7,826,069 | 12,770,635 | 21,087,480 | 8,021,316 | 13,066,165 | 22,024,884 | 8,557,697 | 13,467,187 | 22,548,429 | 8,066,376 | 14,482,053 | 07/31/19 |
7.01 | LCM | 510 Independence Parkway | 1,653,308 | 470,317 | 1,182,991 | 1,560,495 | 427,404 | 1,133,091 | 1,586,135 | 466,558 | 1,119,577 | 1,582,284 | 440,948 | 1,141,336 | 07/31/19 |
7.02 | LCM | 676 Independence Parkway | 1,604,823 | 484,449 | 1,120,375 | 1,639,675 | 536,448 | 1,103,227 | 1,786,101 | 595,649 | 1,190,452 | 1,804,409 | 537,937 | 1,266,472 | 07/31/19 |
7.03 | LCM | 700 Independence Parkway | 1,078,903 | 346,560 | 732,343 | 943,328 | 370,585 | 572,743 | 1,108,787 | 444,909 | 663,878 | 1,511,311 | 443,341 | 1,067,970 | 07/31/19 |
7.04 | LCM | 1309 Executive Boulevard | 1,146,375 | 353,380 | 792,995 | 1,170,430 | 371,764 | 798,666 | 1,186,584 | 383,410 | 803,173 | 1,194,009 | 370,138 | 823,872 | 07/31/19 |
7.05 | LCM | 1317 Executive Boulevard | 1,605,541 | 550,587 | 1,054,953 | 1,620,996 | 588,889 | 1,032,107 | 1,466,124 | 612,494 | 853,631 | 1,417,377 | 570,273 | 847,104 | 07/31/19 |
7.06 | LCM | 200 Golden Oak Court | 1,125,484 | 501,453 | 624,031 | 1,300,078 | 490,691 | 809,386 | 1,351,961 | 521,636 | 830,325 | 1,275,946 | 503,185 | 772,761 | 07/31/19 |
7.07 | LCM | 1301 Executive Boulevard | 1,036,480 | 417,502 | 618,978 | 1,015,339 | 402,338 | 613,000 | 1,108,777 | 419,587 | 689,190 | 1,115,499 | 406,072 | 709,427 | 07/31/19 |
7.08 | LCM | 505 Independence Parkway | 1,047,772 | 480,142 | 567,630 | 1,100,430 | 484,996 | 615,433 | 1,370,119 | 516,051 | 854,069 | 1,386,194 | 494,366 | 891,829 | 07/31/19 |
7.09 | LCM | 1313 Executive Boulevard | 926,231 | 238,796 | 687,435 | 935,774 | 232,405 | 703,369 | 940,845 | 262,226 | 678,619 | 969,307 | 232,859 | 736,448 | 07/31/19 |
7.10 | LCM | 208 Golden Oak Court | 1,073,677 | 435,499 | 638,179 | 971,501 | 419,453 | 552,049 | 1,010,043 | 467,635 | 542,408 | 1,109,470 | 440,156 | 669,314 | 07/31/19 |
7.11 | LCM | 1305 Executive Boulevard | 902,575 | 362,090 | 540,485 | 981,211 | 420,688 | 560,523 | 1,005,548 | 418,112 | 587,436 | 1,040,340 | 390,668 | 649,672 | 07/31/19 |
7.12 | LCM | 500 Independence Parkway | 646,726 | 199,126 | 447,600 | 905,425 | 213,630 | 691,794 | 849,276 | 218,638 | 630,638 | 880,305 | 198,287 | 682,017 | 07/31/19 |
7.13 | LCM | 501 Independence Parkway | 939,813 | 449,593 | 490,220 | 943,770 | 445,414 | 498,356 | 950,114 | 486,336 | 463,777 | 1,008,673 | 491,140 | 517,533 | 07/31/19 |
7.14 | LCM | 1 Enterprise Parkway | 1,011,577 | 416,290 | 595,287 | 998,590 | 431,069 | 567,521 | 1,027,873 | 445,366 | 582,506 | 1,014,459 | 438,921 | 575,537 | 07/31/19 |
7.15 | LCM | 1457 Miller Store Road | 660,077 | 159,026 | 501,051 | 677,603 | 165,407 | 512,196 | 642,571 | 171,150 | 471,421 | 695,514 | 161,426 | 534,088 | 07/31/19 |
7.16 | LCM | 2809 South Lynnhaven Road | 1,083,375 | 420,782 | 662,593 | 1,044,441 | 415,783 | 628,659 | 1,080,955 | 440,144 | 640,811 | 1,012,853 | 414,914 | 597,940 | 07/31/19 |
7.17 | LCM | 22 Enterprise Parkway | 816,098 | 426,883 | 389,214 | 749,544 | 441,320 | 308,224 | 888,388 | 474,254 | 414,134 | 920,998 | 449,383 | 471,614 | 07/31/19 |
7.18 | LCM | 521 Butler Farm Road | 490,426 | 146,363 | 344,063 | 505,491 | 156,326 | 349,165 | 541,938 | 165,401 | 376,537 | 569,983 | 144,458 | 425,525 | 07/31/19 |
7.19 | LCM | 21 Enterprise Parkway | 792,052 | 487,989 | 304,063 | 796,186 | 502,490 | 293,696 | 852,808 | 519,379 | 333,429 | 874,094 | 503,649 | 370,445 | 07/31/19 |
7.20 | LCM | 484 Viking Drive | 637,614 | 252,172 | 385,442 | 684,812 | 270,724 | 414,088 | 661,008 | 282,155 | 378,853 | 496,784 | 235,873 | 260,912 | 07/31/19 |
7.21 | LCM | 629 Phoenix Drive | 141,549 | 98,464 | 43,085 | 305,942 | 108,924 | 197,018 | 305,262 | 106,818 | 198,444 | 367,608 | 91,582 | 276,026 | 07/31/19 |
7.22 | LCM | 5 Manhattan Square | 176,227 | 128,605 | 47,622 | 236,421 | 124,567 | 111,853 | 303,668 | 139,788 | 163,880 | 301,012 | 106,800 | 194,212 | 07/31/19 |
8 | LCM | Colorado Square | 4,376,408 | 2,055,554 | 2,320,854 | 4,530,167 | 2,178,033 | 2,352,134 | 05/31/19 | ||||||
9 | JPMCB | Sunset North | 15,446,081 | 4,538,540 | 10,907,542 | 18,368,132 | 4,822,445 | 13,545,687 | 11,557,212 | 4,758,188 | 6,799,024 | 07/31/19 | |||
10 | JPMCB | Jersey City Group 2 | 2,621,024 | 1,032,147 | 1,588,877 | 2,744,732 | 1,091,067 | 1,653,665 | 08/31/19 | ||||||
10.01 | JPMCB | 126, 130 & 134 Corbin Avenue | |||||||||||||
10.02 | JPMCB | 500 Baldwin Avenue | |||||||||||||
10.03 | JPMCB | 1062 West Side Avenue | |||||||||||||
10.04 | JPMCB | 38 & 42 Broadway | |||||||||||||
10.05 | JPMCB | 384 Baldwin Avenue | |||||||||||||
10.06 | JPMCB | 943 Pavonia Avenue | |||||||||||||
10.07 | JPMCB | 863 Pavonia Avenue | |||||||||||||
10.08 | JPMCB | 429 Hoboken Avenue | |||||||||||||
11 | LCM | Belvedere Place | 2,596,799 | 1,575,004 | 1,021,795 | 4,153,415 | 1,695,234 | 2,458,181 | 4,652,115 | 1,764,525 | 2,887,590 | 05/31/19 | |||
12 | LCM | Union Heights | 2,954,132 | 937,624 | 2,016,508 | 3,509,911 | 1,058,841 | 2,451,070 | 3,852,954 | 1,035,864 | 2,817,090 | 4,026,449 | 1,008,449 | 3,018,000 | 05/31/19 |
13 | LCM | The Residence Inn by Marriott South Beach | 6,532,980 | 3,754,604 | 2,778,376 | 7,025,956 | 3,998,567 | 3,027,389 | 7,453,477 | 4,235,769 | 3,217,708 | 08/31/19 | |||
14 | LCM | Brooklyn Renaissance Plaza | 11,037,900 | 4,267,381 | 6,770,519 | 11,248,027 | 4,719,632 | 6,528,395 | 12,506,245 | 5,149,721 | 7,356,524 | ||||
15 | LCM | 8571 Rivers Avenue | |||||||||||||
16 | JPMCB | Grand Canal Shoppes | 112,655,066 | 33,296,436 | 79,358,630 | 107,586,327 | 33,160,381 | 74,425,947 | 103,110,653 | 31,784,180 | 71,326,473 | 102,473,435 | 31,007,624 | 71,465,811 | 03/31/19 |
17 | JPMCB | 600 & 620 National Avenue | |||||||||||||
18 | JPMCB | Tysons Tower | 21,644,915 | 9,082,050 | 12,562,865 | 27,892,936 | 10,012,518 | 17,880,418 | 31,348,225 | 10,382,557 | 20,965,668 | 32,202,713 | 10,500,194 | 21,702,519 | 06/30/19 |
19 | JPMCB | Guardian Self Storage - Boulder | 2,016,344 | 736,470 | 1,279,874 | 2,309,405 | 842,509 | 1,466,895 | 2,351,740 | 914,280 | 1,437,460 | 08/31/19 | |||
20 | JPMCB | Hilton Cincinnati Netherland Plaza | 34,712,976 | 29,776,162 | 4,936,813 | 36,174,595 | 29,638,648 | 6,535,947 | 37,302,883 | 29,085,863 | 8,217,020 | 37,757,247 | 29,407,040 | 8,350,207 | 08/31/19 |
21 | LCM | Plaza at the Border | 2,094,672 | 447,497 | 1,647,175 | 1,925,713 | 467,113 | 1,458,601 | 2,227,567 | 470,619 | 1,756,948 | 2,370,462 | 465,880 | 1,904,582 | 05/31/19 |
22 | LCM | Prospect Park | 830,770 | 568,631 | 262,139 | 1,203,066 | 676,083 | 526,983 | 1,640,517 | 756,019 | 884,498 | 2,002,810 | 792,585 | 1,210,225 | 07/31/19 |
23 | LCM | The Sutherland | 1,498,908 | 700,582 | 798,325 | 1,693,841 | 715,408 | 978,433 | 1,790,897 | 771,909 | 1,018,989 | 05/31/19 | |||
24 | LCM | Richmond City Center | 1,537,495 | 720,889 | 816,606 | 1,618,258 | 573,591 | 1,044,667 | 1,814,561 | 661,066 | 1,153,495 | ||||
25 | LCM | KB Dallas DaVita Portfolio | |||||||||||||
25.01 | LCM | KB DaVita Dallas Portfolio - Lewisville | |||||||||||||
25.02 | LCM | KB DaVita Dallas Portfolio - Fort Worth | |||||||||||||
25.03 | LCM | KB DaVita Dallas Portfolio - Flower Mound | |||||||||||||
25.04 | LCM | KB DaVita Dallas Portfolio - Plano | |||||||||||||
26 | LCM | NOV Headquarters | 3,500,000 | 0 | 3,500,000 | 3,500,000 | 0 | 3,500,000 | 3,500,000 | 0 | 3,500,000 | 3,500,000 | 0 | 3,500,000 | 02/28/19 |
27 | LCM | Island Security Self Storage | 825,463 | 309,513 | 515,950 | 863,727 | 355,559 | 508,168 | 997,761 | 303,611 | 694,149 | 1,103,154 | 349,511 | 753,643 | 08/31/19 |
28 | LCM | HD Supply Portfolio | |||||||||||||
28.01 | LCM | Core & Main - Charlotte, NC | |||||||||||||
28.02 | LCM | HD Supply - Raleigh, NC | |||||||||||||
28.03 | LCM | Stericycle - Raleigh, NC | |||||||||||||
28.04 | LCM | HD Supply - Tampa FL | |||||||||||||
28.05 | LCM | HD Supply - Pearl, MS | |||||||||||||
28.06 | LCM | ZimaPack HQ - Chesterfield, VA | |||||||||||||
29 | LCM | 5222 South Drexel | 963,907 | 407,866 | 556,041 | 1,010,798 | 411,251 | 599,547 | 1,062,195 | 421,114 | 641,081 | 05/31/19 | |||
30 | LCM | 6723 Van Nuys Boulevard | |||||||||||||
31 | LCM | Opus Seaway | 1,303,464 | 308,874 | 994,591 | 1,322,602 | 276,761 | 1,045,840 | 1,364,255 | 304,003 | 1,060,252 | 1,388,418 | 302,814 | 1,085,604 | 08/31/19 |
32 | LCM | Prince Creek Village Center | 488,903 | 200,177 | 288,726 | 527,151 | 164,672 | 362,480 | 06/30/19 |
A-1-5
ANNEX A-1
UW | ||||||||||||
Economic | UW | UW Total | UW | UW Capital | UW | UW | UW NCF | UW NOI | UW NCF | |||
Loan # | Seller(1) | Property Name | Occupancy % | Revenues ($)(3) | Expenses ($) | NOI ($)(3)(15)(16) | Items ($) | NCF ($)(3)(16) | NOI DSCR(17) | DSCR(17) | Debt Yield % | Debt Yield % |
1 | GACC | Century Plaza Towers | 94.8% | 158,615,968 | 37,470,212 | 121,145,756 | 8,895,390 | 112,250,366 | 4.42 | 4.09 | 13.5% | 12.5% |
2 | LCM | Los Angeles Leased Fee Portfolio | 100.0% | 5,267,904 | 0 | 5,267,904 | 0 | 5,267,904 | 1.75 | 1.75 | 6.2% | 6.2% |
2.01 | LCM | 5901 West Century Boulevard | 100.0% | 812,081 | 0 | 812,081 | 0 | 812,081 | ||||
2.02 | LCM | 5959 West Century Boulevard | 100.0% | 708,834 | 0 | 708,834 | 0 | 708,834 | ||||
2.03 | LCM | 6151 West Century Boulevard | 100.0% | 680,761 | 0 | 680,761 | 0 | 680,761 | ||||
2.04 | LCM | 5933 West Century Boulevard | 100.0% | 601,110 | 0 | 601,110 | 0 | 601,110 | ||||
2.05 | LCM | 5940 West 98th Street | 100.0% | 660,427 | 0 | 660,427 | 0 | 660,427 | ||||
2.06 | LCM | 9801 Airport Boulevard | 100.0% | 558,210 | 0 | 558,210 | 0 | 558,210 | ||||
2.07 | LCM | 6144 West 98th Street | 100.0% | 644,875 | 0 | 644,875 | 0 | 644,875 | ||||
2.08 | LCM | 5960 West 98th Street | 100.0% | 601,606 | 0 | 601,606 | 0 | 601,606 | ||||
3 | JPMCB | Innovation Park | 94.8% | 32,323,781 | 11,117,049 | 21,206,732 | 2,043,807 | 19,162,924 | 3.27 | 2.96 | 11.6% | 10.5% |
4 | LCM | 12555 & 12655 Jefferson | 87.5% | 12,691,019 | 4,254,586 | 8,436,433 | 491,587 | 7,944,846 | 1.91 | 1.80 | 7.6% | 7.2% |
4.01 | LCM | 12655 Jefferson | 81.0% | 5,939,722 | 2,229,760 | 3,709,962 | 337,276 | 3,372,686 | ||||
4.02 | LCM | 12555 Jefferson | 94.5% | 6,751,297 | 2,024,826 | 4,726,471 | 154,311 | 4,572,160 | ||||
5 | LCM | Hyde Park Multifamily Portfolio | 89.2% | 15,559,768 | 6,319,284 | 9,240,484 | 252,000 | 8,988,484 | 1.87 | 1.82 | 8.7% | 8.4% |
5.01 | LCM | 5452-5466 South Ellis Avenue | 90.9% | 735,039 | 271,560 | 463,480 | 9,300 | 454,180 | ||||
5.02 | LCM | 5339-5345 South Woodlawn Avenue | 90.3% | 647,278 | 235,269 | 412,008 | 7,500 | 404,508 | ||||
5.03 | LCM | 5335-5345 South Kimbark Avenue | 89.6% | 608,090 | 219,192 | 388,898 | 7,500 | 381,398 | ||||
5.04 | LCM | 5715-5725 South Kimbark Avenue | 89.4% | 570,592 | 207,729 | 362,864 | 5,700 | 357,164 | ||||
5.05 | LCM | 5034-5046 South Woodlawn Avenue | 89.5% | 665,860 | 267,175 | 398,684 | 13,500 | 385,184 | ||||
5.06 | LCM | 1509 East 57th Street | 90.9% | 529,825 | 151,659 | 378,166 | 6,600 | 371,566 | ||||
5.07 | LCM | 5320-5326 South Drexel Avenue | 88.5% | 517,168 | 203,935 | 313,233 | 9,300 | 303,933 | ||||
5.08 | LCM | 5237-5245 South Kenwood | 88.4% | 506,825 | 192,128 | 314,697 | 5,700 | 308,997 | ||||
5.09 | LCM | 5411-5421 South Ellis Avenue | 88.9% | 553,063 | 215,319 | 337,744 | 9,300 | 328,444 | ||||
5.10 | LCM | 5300-5308 South Hyde Park Boulevard | 87.9% | 534,232 | 249,658 | 284,575 | 11,400 | 273,175 | ||||
5.11 | LCM | 5234-5244 South Ingleside Avenue | 90.6% | 490,613 | 192,030 | 298,584 | 6,900 | 291,684 | ||||
5.12 | LCM | 5415 South Woodlawn Avenue | 91.0% | 540,720 | 217,473 | 323,248 | 11,400 | 311,848 | ||||
5.13 | LCM | 5300-5308 South Greenwood Avenue | 90.4% | 491,223 | 208,319 | 282,903 | 7,500 | 275,403 | ||||
5.14 | LCM | 5201 South Greenwood Avenue | 90.3% | 444,622 | 190,593 | 254,029 | 7,200 | 246,829 | ||||
5.15 | LCM | 5401-5409 South Cottage Grove Avenue | 88.7% | 401,379 | 164,411 | 236,969 | 6,600 | 230,369 | ||||
5.16 | LCM | 5120 South Hyde Park Boulevard | 89.6% | 456,236 | 225,261 | 230,974 | 12,300 | 218,674 | ||||
5.17 | LCM | 5350-5358 South Maryland Avenue | 89.0% | 376,521 | 172,187 | 204,334 | 6,300 | 198,034 | ||||
5.18 | LCM | 5400-5406 South Maryland Avenue | 86.8% | 351,845 | 127,819 | 224,026 | 5,400 | 218,626 | ||||
5.19 | LCM | 5474-5480 South Hyde Park Boulevard | 90.9% | 404,673 | 177,795 | 226,878 | 8,700 | 218,178 | ||||
5.20 | LCM | 5528-5532 South Everett Avenue | 89.9% | 384,070 | 167,504 | 216,566 | 10,200 | 206,366 | ||||
5.21 | LCM | 5487-5491 South Hyde Park Boulevard | 90.8% | 282,645 | 97,186 | 185,459 | 2,100 | 183,359 | ||||
5.22 | LCM | 5400-5408 South Ingleside Avenue | 87.9% | 336,607 | 129,612 | 206,995 | 5,700 | 201,295 | ||||
5.23 | LCM | 5401-5403 South Woodlawn Avenue | 90.9% | 328,234 | 119,411 | 208,822 | 3,600 | 205,222 | ||||
5.24 | LCM | 5301-5307 South Maryland Avenue | 85.4% | 329,623 | 145,853 | 183,770 | 6,300 | 177,470 | ||||
5.25 | LCM | 5355-5361 South Cottage Grove Avenue | 87.5% | 328,876 | 157,767 | 171,109 | 6,300 | 164,809 | ||||
5.26 | LCM | 1515-1521 East 54th Street | 91.0% | 320,184 | 136,188 | 183,996 | 4,800 | 179,196 | ||||
5.27 | LCM | 5111-5113 South Kimbark Avenue | 90.6% | 263,457 | 89,085 | 174,372 | 2,400 | 171,972 | ||||
5.28 | LCM | 5507-5509 South Hyde Park Boulevard | 89.6% | 253,514 | 87,130 | 166,384 | 2,100 | 164,284 | ||||
5.29 | LCM | 5337 South Hyde Park Boulevard | 86.5% | 325,066 | 163,596 | 161,470 | 6,900 | 154,570 | ||||
5.30 | LCM | 5202-5210 South Cornell Avenue | 89.9% | 331,742 | 154,437 | 177,305 | 8,100 | 169,205 | ||||
5.31 | LCM | 5118-5120 South Greenwood Avenue | 90.9% | 228,944 | 95,058 | 133,886 | 1,800 | 132,086 | ||||
5.32 | LCM | 5335-5337 South Woodlawn Avenue | 90.6% | 214,360 | 84,659 | 129,701 | 1,800 | 127,901 | ||||
5.33 | LCM | 5524-5526 South Everett Avenue | 90.7% | 214,714 | 77,129 | 137,584 | 2,100 | 135,484 | ||||
5.34 | LCM | 5401-5405 South Drexel Boulevard | 88.2% | 224,601 | 93,168 | 131,433 | 3,900 | 127,533 | ||||
5.35 | LCM | 5468-5470 South Hyde Park Boulevard | 91.0% | 200,282 | 87,295 | 112,987 | 1,800 | 111,187 | ||||
5.36 | LCM | 5218-5220 South Kimbark Avenue | 91.0% | 208,973 | 84,222 | 124,751 | 1,800 | 122,951 | ||||
5.37 | LCM | 5457-5459 South Blackstone Avenue | 90.2% | 234,105 | 111,404 | 122,700 | 5,700 | 117,000 | ||||
5.38 | LCM | 5336-5338 South Hyde Park Boulevard | 84.1% | 206,095 | 96,900 | 109,195 | 5,700 | 103,495 | ||||
5.39 | LCM | 5405-5407 South Woodlawn Avenue | 88.1% | 214,465 | 89,303 | 125,162 | 5,400 | 119,762 | ||||
5.40 | LCM | 1018 East 54th Street | 81.6% | 148,035 | 75,778 | 72,257 | 2,700 | 69,557 | ||||
5.41 | LCM | 5128-5132 South Cornell Avenue | 88.4% | 136,173 | 78,494 | 57,679 | 2,700 | 54,979 | ||||
5.42 | LCM | 5110 South Harper Avenue | NAP | 19,200 | 8,597 | 10,603 | 0 | 10,603 | ||||
6 | JPMCB | BJ’s Wholesale Club | 95.0% | 4,895,930 | 1,133,964 | 3,761,966 | 13,575 | 3,748,391 | 2.59 | 2.58 | 9.4% | 9.3% |
7 | LCM | Hampton Roads Office Portfolio | 86.4% | 22,491,550 | 8,208,420 | 14,283,130 | 1,999,510 | 12,283,620 | 1.63 | 1.40 | 10.8% | 9.3% |
7.01 | LCM | 510 Independence Parkway | 89.9% | 1,641,235 | 464,172 | 1,177,063 | 149,607 | 1,027,456 | ||||
7.02 | LCM | 676 Independence Parkway | 95.0% | 1,734,449 | 566,305 | 1,168,144 | 124,013 | 1,044,131 | ||||
7.03 | LCM | 700 Independence Parkway | 95.0% | 1,552,007 | 460,658 | 1,091,349 | 151,036 | 940,313 | ||||
7.04 | LCM | 1309 Executive Boulevard | 95.0% | 1,140,747 | 347,270 | 793,477 | 83,070 | 710,407 | ||||
7.05 | LCM | 1317 Executive Boulevard | 95.0% | 1,703,553 | 579,811 | 1,123,742 | 117,489 | 1,006,253 | ||||
7.06 | LCM | 200 Golden Oak Court | 84.8% | 1,315,851 | 511,023 | 804,828 | 119,187 | 685,641 | ||||
7.07 | LCM | 1301 Executive Boulevard | 95.0% | 1,158,540 | 430,355 | 728,185 | 80,378 | 647,807 | ||||
7.08 | LCM | 505 Independence Parkway | 95.0% | 1,276,818 | 506,992 | 769,826 | 105,340 | 664,487 | ||||
7.09 | LCM | 1313 Executive Boulevard | 95.0% | 913,640 | 245,927 | 667,712 | 79,854 | 587,859 | ||||
7.10 | LCM | 208 Golden Oak Court | 94.0% | 1,163,614 | 448,022 | 715,592 | 102,981 | 612,611 | ||||
7.11 | LCM | 1305 Executive Boulevard | 80.8% | 877,947 | 407,712 | 470,235 | 78,642 | 391,593 | ||||
7.12 | LCM | 500 Independence Parkway | 95.0% | 855,826 | 201,768 | 654,058 | 80,784 | 573,274 | ||||
7.13 | LCM | 501 Independence Parkway | 90.4% | 1,247,637 | 504,547 | 743,090 | 95,336 | 647,755 | ||||
7.14 | LCM | 1 Enterprise Parkway | 66.3% | 797,415 | 436,790 | 360,625 | 92,667 | 267,958 | ||||
7.15 | LCM | 1457 Miller Store Road | 95.0% | 682,520 | 160,590 | 521,930 | 96,224 | 425,707 | ||||
7.16 | LCM | 2809 South Lynnhaven Road | 75.9% | 993,473 | 420,842 | 572,631 | 90,710 | 481,921 | ||||
7.17 | LCM | 22 Enterprise Parkway | 76.3% | 1,027,606 | 456,302 | 571,304 | 98,517 | 472,787 | ||||
7.18 | LCM | 521 Butler Farm Road | 95.0% | 567,856 | 140,351 | 427,505 | 67,484 | 360,021 | ||||
7.19 | LCM | 21 Enterprise Parkway | 60.0% | 874,882 | 498,244 | 376,638 | 87,547 | 289,091 | ||||
7.20 | LCM | 484 Viking Drive | 44.3% | 358,058 | 224,104 | 133,955 | 35,290 | 98,664 | ||||
7.21 | LCM | 629 Phoenix Drive | 95.0% | 363,187 | 92,851 | 270,336 | 37,978 | 232,358 | ||||
7.22 | LCM | 5 Manhattan Square | 95.0% | 244,690 | 103,786 | 140,904 | 25,375 | 115,529 | ||||
8 | LCM | Colorado Square | 90.6% | 5,860,001 | 2,398,116 | 3,461,885 | 154,671 | 3,307,214 | 1.60 | 1.53 | 9.3% | 8.9% |
9 | JPMCB | Sunset North | 95.0% | 19,978,769 | 6,362,971 | 13,615,798 | 612,561 | 13,003,237 | 2.75 | 2.63 | 9.1% | 8.7% |
10 | JPMCB | Jersey City Group 2 | 93.7% | 2,956,771 | 802,072 | 2,154,699 | 50,250 | 2,104,449 | 1.06 | 1.04 | 6.6% | 6.4% |
10.01 | JPMCB | 126, 130 & 134 Corbin Avenue | ||||||||||
10.02 | JPMCB | 500 Baldwin Avenue | ||||||||||
10.03 | JPMCB | 1062 West Side Avenue | ||||||||||
10.04 | JPMCB | 38 & 42 Broadway | ||||||||||
10.05 | JPMCB | 384 Baldwin Avenue | ||||||||||
10.06 | JPMCB | 943 Pavonia Avenue | ||||||||||
10.07 | JPMCB | 863 Pavonia Avenue | ||||||||||
10.08 | JPMCB | 429 Hoboken Avenue | ||||||||||
11 | LCM | Belvedere Place | 92.0% | 6,480,910 | 1,897,439 | 4,583,471 | 452,034 | 4,131,437 | 2.90 | 2.62 | 10.4% | 9.4% |
12 | LCM | Union Heights | 88.6% | 3,951,732 | 1,136,066 | 2,815,666 | 223,612 | 2,592,054 | 1.71 | 1.58 | 9.5% | 8.8% |
13 | LCM | The Residence Inn by Marriott South Beach | 87.5% | 7,405,620 | 4,305,102 | 3,100,518 | 370,281 | 2,730,237 | 3.39 | 2.99 | 12.3% | 10.8% |
14 | LCM | Brooklyn Renaissance Plaza | 88.4% | 14,691,541 | 6,697,245 | 7,994,296 | 248,841 | 7,745,455 | 1.48 | 1.43 | 9.0% | 8.7% |
15 | LCM | 8571 Rivers Avenue | 95.0% | 3,823,548 | 1,169,529 | 2,654,020 | 212,647 | 2,441,373 | 1.88 | 1.73 | 10.8% | 10.0% |
16 | JPMCB | Grand Canal Shoppes | 100.0% | 104,029,334 | 31,007,624 | 73,021,709 | 2,023,806 | 70,997,903 | 2.53 | 2.46 | 9.6% | 9.3% |
17 | JPMCB | 600 & 620 National Avenue | 97.0% | 12,672,245 | 2,708,238 | 9,964,007 | 0 | 9,964,007 | 1.93 | 1.93 | 7.2% | 7.2% |
18 | JPMCB | Tysons Tower | 90.0% | 31,434,407 | 10,604,603 | 20,829,804 | 1,163,206 | 19,666,598 | 3.25 | 3.07 | 11.0% | 10.4% |
19 | JPMCB | Guardian Self Storage - Boulder | 90.0% | 2,668,665 | 932,099 | 1,736,566 | 14,144 | 1,722,422 | 1.65 | 1.64 | 9.0% | 9.0% |
20 | JPMCB | Hilton Cincinnati Netherland Plaza | 74.8% | 37,757,247 | 29,865,599 | 7,891,648 | 0 | 7,891,648 | 1.62 | 1.62 | 10.9% | 10.9% |
21 | LCM | Plaza at the Border | 89.2% | 2,392,905 | 553,100 | 1,839,805 | 216,707 | 1,623,098 | 2.82 | 2.49 | 11.4% | 10.1% |
22 | LCM | Prospect Park | 88.5% | 2,462,322 | 899,948 | 1,562,374 | 210,360 | 1,352,014 | 1.80 | 1.55 | 10.4% | 9.0% |
23 | LCM | The Sutherland | 92.5% | 1,883,492 | 807,903 | 1,075,589 | 32,100 | 1,043,489 | 2.01 | 1.95 | 7.9% | 7.7% |
24 | LCM | Richmond City Center | 95.0% | 1,698,574 | 736,712 | 961,863 | 76,212 | 885,651 | 1.67 | 1.53 | 10.2% | 9.4% |
25 | LCM | KB Dallas DaVita Portfolio | 95.0% | 1,236,837 | 315,891 | 920,946 | 72,435 | 848,511 | 1.62 | 1.50 | 10.0% | 9.2% |
25.01 | LCM | KB DaVita Dallas Portfolio - Lewisville | 95.0% | 465,998 | 92,724 | 373,274 | 32,736 | 340,537 | ||||
25.02 | LCM | KB DaVita Dallas Portfolio - Fort Worth | 95.0% | 339,914 | 116,719 | 223,195 | 16,932 | 206,262 | ||||
25.03 | LCM | KB DaVita Dallas Portfolio - Flower Mound | 95.0% | 251,622 | 64,866 | 186,757 | 12,208 | 174,548 | ||||
25.04 | LCM | KB DaVita Dallas Portfolio - Plano | 95.0% | 179,303 | 41,582 | 137,721 | 10,558 | 127,163 | ||||
26 | LCM | NOV Headquarters | 95.0% | 5,585,060 | 2,379,011 | 3,206,049 | 67,404 | 3,138,646 | 1.74 | 1.71 | 8.2% | 8.0% |
27 | LCM | Island Security Self Storage | 94.5% | 1,139,682 | 358,492 | 781,190 | 100 | 781,090 | 2.17 | 2.17 | 8.6% | 8.6% |
28 | LCM | HD Supply Portfolio | 95.0% | 1,289,877 | 378,317 | 911,560 | 82,971 | 828,589 | 1.81 | 1.64 | 10.6% | 9.6% |
28.01 | LCM | Core & Main - Charlotte, NC | 95.0% | 282,501 | 63,707 | 218,794 | 17,979 | 200,814 | ||||
28.02 | LCM | HD Supply - Raleigh, NC | 95.0% | 301,023 | 94,099 | 206,925 | 17,066 | 189,859 | ||||
28.03 | LCM | Stericycle - Raleigh, NC | 95.0% | 237,915 | 70,508 | 167,406 | 11,373 | 156,033 | ||||
28.04 | LCM | HD Supply - Tampa FL | 95.0% | 236,992 | 80,074 | 156,919 | 17,043 | 139,876 | ||||
28.05 | LCM | HD Supply - Pearl, MS | 95.0% | 140,097 | 48,550 | 91,547 | 13,570 | 77,976 | ||||
28.06 | LCM | ZimaPack HQ - Chesterfield, VA | 95.0% | 91,350 | 21,380 | 69,970 | 5,940 | 64,030 | ||||
29 | LCM | 5222 South Drexel | 92.5% | 1,092,062 | 433,231 | 658,831 | 18,900 | 639,931 | 2.02 | 1.96 | 8.0% | 7.8% |
30 | LCM | 6723 Van Nuys Boulevard | 95.0% | 518,977 | 151,291 | 367,685 | 15,375 | 352,310 | 1.88 | 1.80 | 8.8% | 8.4% |
31 | LCM | Opus Seaway | 95.0% | 1,390,909 | 278,097 | 1,112,812 | 124,028 | 988,784 | 4.49 | 3.99 | 27.8% | 24.7% |
32 | LCM | Prince Creek Village Center | 92.9% | 545,433 | 154,773 | 390,660 | 21,642 | 369,018 | 2.67 | 2.52 | 11.5% | 10.9% |
A-1-6
ANNEX A-1
UPFRONT ESCROW(20) | ||||||||||||||||
Ground Lease | Ground Lease | Franchise | Upfront Capex | Upfront Engin. | Upfront Envir. | Upfront TI/LC | Upfront RE Tax | Upfront Ins. | Upfront Debt Service | Upfront Other | ||||||
Loan # | Seller(1) | Property Name | Title Type(18) | Expiration | Extension Terms | Expiration Date(19) | PML % | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | |
1 | GACC | Century Plaza Towers | Fee | 18% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100,769,680 | ||||
2 | LCM | Los Angeles Leased Fee Portfolio | Fee | Various | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
2.01 | LCM | 5901 West Century Boulevard | Fee | 22% | ||||||||||||
2.02 | LCM | 5959 West Century Boulevard | Fee | 13% | ||||||||||||
2.03 | LCM | 6151 West Century Boulevard | Fee | 13% | ||||||||||||
2.04 | LCM | 5933 West Century Boulevard | Fee | 10% | ||||||||||||
2.05 | LCM | 5940 West 98th Street | Fee | 17% | ||||||||||||
2.06 | LCM | 9801 Airport Boulevard | Fee | 11% | ||||||||||||
2.07 | LCM | 6144 West 98th Street | Fee | 17% | ||||||||||||
2.08 | LCM | 5960 West 98th Street | Fee | 17% | ||||||||||||
3 | JPMCB | Innovation Park | Fee | 30,912 | 0 | 0 | 115,921 | 441,662 | 0 | 0 | 0 | |||||
4 | LCM | 12555 & 12655 Jefferson | Fee | 10% | 0 | 0 | 0 | 2,538,191 | 1,250,000 | 6,000 | 0 | 3,544,603 | ||||
4.01 | LCM | 12655 Jefferson | Fee | 10% | ||||||||||||
4.02 | LCM | 12555 Jefferson | Fee | 10% | ||||||||||||
5 | LCM | Hyde Park Multifamily Portfolio | Fee | 0 | 0 | 0 | 0 | 700,000 | 225,000 | 0 | 0 | |||||
5.01 | LCM | 5452-5466 South Ellis Avenue | Fee | |||||||||||||
5.02 | LCM | 5339-5345 South Woodlawn Avenue | Fee | |||||||||||||
5.03 | LCM | 5335-5345 South Kimbark Avenue | Fee | |||||||||||||
5.04 | LCM | 5715-5725 South Kimbark Avenue | Fee | |||||||||||||
5.05 | LCM | 5034-5046 South Woodlawn Avenue | Fee | |||||||||||||
5.06 | LCM | 1509 East 57th Street | Fee | |||||||||||||
5.07 | LCM | 5320-5326 South Drexel Avenue | Fee | |||||||||||||
5.08 | LCM | 5237-5245 South Kenwood | Fee | |||||||||||||
5.09 | LCM | 5411-5421 South Ellis Avenue | Fee | |||||||||||||
5.10 | LCM | 5300-5308 South Hyde Park Boulevard | Fee | |||||||||||||
5.11 | LCM | 5234-5244 South Ingleside Avenue | Fee | |||||||||||||
5.12 | LCM | 5415 South Woodlawn Avenue | Fee | |||||||||||||
5.13 | LCM | 5300-5308 South Greenwood Avenue | Fee | |||||||||||||
5.14 | LCM | 5201 South Greenwood Avenue | Fee | |||||||||||||
5.15 | LCM | 5401-5409 South Cottage Grove Avenue | Fee | |||||||||||||
5.16 | LCM | 5120 South Hyde Park Boulevard | Fee | |||||||||||||
5.17 | LCM | 5350-5358 South Maryland Avenue | Fee | |||||||||||||
5.18 | LCM | 5400-5406 South Maryland Avenue | Fee | |||||||||||||
5.19 | LCM | 5474-5480 South Hyde Park Boulevard | Fee | |||||||||||||
5.20 | LCM | 5528-5532 South Everett Avenue | Fee | |||||||||||||
5.21 | LCM | 5487-5491 South Hyde Park Boulevard | Fee | |||||||||||||
5.22 | LCM | 5400-5408 South Ingleside Avenue | Fee | |||||||||||||
5.23 | LCM | 5401-5403 South Woodlawn Avenue | Fee | |||||||||||||
5.24 | LCM | 5301-5307 South Maryland Avenue | Fee | |||||||||||||
5.25 | LCM | 5355-5361 South Cottage Grove Avenue | Fee | |||||||||||||
5.26 | LCM | 1515-1521 East 54th Street | Fee | |||||||||||||
5.27 | LCM | 5111-5113 South Kimbark Avenue | Fee | |||||||||||||
5.28 | LCM | 5507-5509 South Hyde Park Boulevard | Fee | |||||||||||||
5.29 | LCM | 5337 South Hyde Park Boulevard | Fee | |||||||||||||
5.30 | LCM | 5202-5210 South Cornell Avenue | Fee | |||||||||||||
5.31 | LCM | 5118-5120 South Greenwood Avenue | Fee | |||||||||||||
5.32 | LCM | 5335-5337 South Woodlawn Avenue | Fee | |||||||||||||
5.33 | LCM | 5524-5526 South Everett Avenue | Fee | |||||||||||||
5.34 | LCM | 5401-5405 South Drexel Boulevard | Fee | |||||||||||||
5.35 | LCM | 5468-5470 South Hyde Park Boulevard | Fee | |||||||||||||
5.36 | LCM | 5218-5220 South Kimbark Avenue | Fee | |||||||||||||
5.37 | LCM | 5457-5459 South Blackstone Avenue | Fee | |||||||||||||
5.38 | LCM | 5336-5338 South Hyde Park Boulevard | Fee | |||||||||||||
5.39 | LCM | 5405-5407 South Woodlawn Avenue | Fee | |||||||||||||
5.40 | LCM | 1018 East 54th Street | Fee | |||||||||||||
5.41 | LCM | 5128-5132 South Cornell Avenue | Fee | |||||||||||||
5.42 | LCM | 5110 South Harper Avenue | Fee | |||||||||||||
6 | JPMCB | BJ’s Wholesale Club | Fee | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
7 | LCM | Hampton Roads Office Portfolio | Fee | 250,000 | 223,102 | 0 | 1,500,000 | 600,000 | 30,000 | 0 | 1,088,187 | |||||
7.01 | LCM | 510 Independence Parkway | Fee | |||||||||||||
7.02 | LCM | 676 Independence Parkway | Fee | |||||||||||||
7.03 | LCM | 700 Independence Parkway | Fee | |||||||||||||
7.04 | LCM | 1309 Executive Boulevard | Fee | |||||||||||||
7.05 | LCM | 1317 Executive Boulevard | Fee | |||||||||||||
7.06 | LCM | 200 Golden Oak Court | Fee | |||||||||||||
7.07 | LCM | 1301 Executive Boulevard | Fee | |||||||||||||
7.08 | LCM | 505 Independence Parkway | Fee | |||||||||||||
7.09 | LCM | 1313 Executive Boulevard | Fee | |||||||||||||
7.10 | LCM | 208 Golden Oak Court | Fee | |||||||||||||
7.11 | LCM | 1305 Executive Boulevard | Fee | |||||||||||||
7.12 | LCM | 500 Independence Parkway | Fee | |||||||||||||
7.13 | LCM | 501 Independence Parkway | Fee | |||||||||||||
7.14 | LCM | 1 Enterprise Parkway | Fee | |||||||||||||
7.15 | LCM | 1457 Miller Store Road | Fee | |||||||||||||
7.16 | LCM | 2809 South Lynnhaven Road | Fee | |||||||||||||
7.17 | LCM | 22 Enterprise Parkway | Fee | |||||||||||||
7.18 | LCM | 521 Butler Farm Road | Fee | |||||||||||||
7.19 | LCM | 21 Enterprise Parkway | Fee | |||||||||||||
7.20 | LCM | 484 Viking Drive | Fee | |||||||||||||
7.21 | LCM | 629 Phoenix Drive | Fee | |||||||||||||
7.22 | LCM | 5 Manhattan Square | Fee | |||||||||||||
8 | LCM | Colorado Square | Fee | 0 | 40,173 | 0 | 897,141 | 105,000 | 0 | 0 | 1,180,320 | |||||
9 | JPMCB | Sunset North | Fee | 7%-9% | 12,375 | 0 | 0 | 38,672 | 153,562 | 166,282 | 0 | 14,787,464 | ||||
10 | JPMCB | Jersey City Group 2 | Fee | 4,118 | 0 | 101,500 | 0 | 117,697 | 0 | 0 | 0 | |||||
10.01 | JPMCB | 126, 130 & 134 Corbin Avenue | Fee | |||||||||||||
10.02 | JPMCB | 500 Baldwin Avenue | Fee | |||||||||||||
10.03 | JPMCB | 1062 West Side Avenue | Fee | |||||||||||||
10.04 | JPMCB | 38 & 42 Broadway | Fee | |||||||||||||
10.05 | JPMCB | 384 Baldwin Avenue | Fee | |||||||||||||
10.06 | JPMCB | 943 Pavonia Avenue | Fee | |||||||||||||
10.07 | JPMCB | 863 Pavonia Avenue | Fee | |||||||||||||
10.08 | JPMCB | 429 Hoboken Avenue | Fee | |||||||||||||
11 | LCM | Belvedere Place | Fee | 8% | 0 | 0 | 0 | 2,830,667 | 500,000 | 0 | 0 | 316,522 | ||||
12 | LCM | Union Heights | Fee | 5% | 0 | 0 | 0 | 1,078,730 | 375,000 | 13,000 | 0 | 0 | ||||
13 | LCM | The Residence Inn by Marriott South Beach | Fee | 12/31/2046 | 0 | 6,250 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
14 | LCM | Brooklyn Renaissance Plaza | Leasehold | 06/19/2086 | None | 0 | 0 | 0 | 3,360,261 | 850,000 | 95,000 | 0 | 39,128 | |||
15 | LCM | 8571 Rivers Avenue | Fee/Leasehold | 06/29/2050 | 5, 5-Year Options | 0 | 0 | 0 | 3,814,538 | 452,254 | 115,368 | 0 | 402,698 | |||
16 | JPMCB | Grand Canal Shoppes | Fee/Leasehold | 5/14/2093 (Venetian Casino Resort); 2/28/2097 (Palazzo Hotel and Casino); 2/29/2064 (Walgreens) | One, 40 years (Walgreens); None (Venetian Hotel and Casino and Palazzo Resort and Casino) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,527,940 | |||
17 | JPMCB | 600 & 620 National Avenue | Fee | 6% | 75,532 | 0 | 0 | 0 | 0 | 0 | 0 | 12,085,120 | ||||
18 | JPMCB | Tysons Tower | Fee | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
19 | JPMCB | Guardian Self Storage - Boulder | Fee | 1,206 | 0 | 0 | 0 | 201,755 | 0 | 0 | 0 | |||||
20 | JPMCB | Hilton Cincinnati Netherland Plaza | Fee | 11/30/2029 | 0 | 382,383 | 0 | 0 | 460,682 | 0 | 0 | 3,090,409 | ||||
21 | LCM | Plaza at the Border | Fee | 6% | 0 | 0 | 0 | 0 | 99,288 | 6,611 | 0 | 0 | ||||
22 | LCM | Prospect Park | Fee | 5% | 0 | 0 | 0 | 200,000 | 170,000 | 2,000 | 0 | 85,466 | ||||
23 | LCM | The Sutherland | Fee | 0 | 25,052 | 0 | 0 | 10,000 | 13,000 | 0 | 0 | |||||
24 | LCM | Richmond City Center | Fee | 15% | 0 | 28,875 | 0 | 0 | 80,000 | 7,000 | 0 | 0 | ||||
25 | LCM | KB Dallas DaVita Portfolio | Fee | 49,697 | 12,500 | 0 | 0 | 0 | 0 | 0 | 120,000 | |||||
25.01 | LCM | KB DaVita Dallas Portfolio - Lewisville | Fee | |||||||||||||
25.02 | LCM | KB DaVita Dallas Portfolio - Fort Worth | Fee | |||||||||||||
25.03 | LCM | KB DaVita Dallas Portfolio - Flower Mound | Fee | |||||||||||||
25.04 | LCM | KB DaVita Dallas Portfolio - Plano | Fee | |||||||||||||
26 | LCM | NOV Headquarters | Fee | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
27 | LCM | Island Security Self Storage | Fee | 8% | 0 | 0 | 0 | 0 | 13,000 | 0 | 0 | 0 | ||||
28 | LCM | HD Supply Portfolio | Fee | 0 | 191,720 | 0 | 50,000 | 0 | 10,000 | 0 | 0 | |||||
28.01 | LCM | Core & Main - Charlotte, NC | Fee | |||||||||||||
28.02 | LCM | HD Supply - Raleigh, NC | Fee | |||||||||||||
28.03 | LCM | Stericycle - Raleigh, NC | Fee | |||||||||||||
28.04 | LCM | HD Supply - Tampa FL | Fee | |||||||||||||
28.05 | LCM | HD Supply - Pearl, MS | Fee | |||||||||||||
28.06 | LCM | ZimaPack HQ - Chesterfield, VA | Fee | |||||||||||||
29 | LCM | 5222 South Drexel | Fee | 0 | 19,550 | 0 | 0 | 10,000 | 5,500 | 0 | 0 | |||||
30 | LCM | 6723 Van Nuys Boulevard | Fee | 19% | 0 | 0 | 0 | 0 | 40,200 | 9,173 | 0 | 0 | ||||
31 | LCM | Opus Seaway | Fee | 8% | 0 | 0 | 0 | 0 | 12,000 | 17,500 | 0 | 0 | ||||
32 | LCM | Prince Creek Village Center | Fee | 0 | 0 | 0 | 28,000 | 40,000 | 1,000 | 0 | 0 |
A-1-7
ANNEX A-1
MONTHLY ESCROW(21) | |||||||||||
Other Upfront | Monthly Capex | Monthly Envir. | Monthly TI/LC | Monthly RE Tax | Monthly Ins. | Monthly Other | Other Monthly | ||||
Loan # | Seller(1) | Property Name | Description ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Reserve ($) | Description ($) | |
1 | GACC | Century Plaza Towers | Outstanding TI/LC Reserve: 71,223,945.39; Free Rent Funds: 29,545,734.88 | 0 | 0 | 0 | Springing | Springing | 0 | ||
2 | LCM | Los Angeles Leased Fee Portfolio | 0 | 0 | 0 | Springing | Springing | 0 | |||
2.01 | LCM | 5901 West Century Boulevard | |||||||||
2.02 | LCM | 5959 West Century Boulevard | |||||||||
2.03 | LCM | 6151 West Century Boulevard | |||||||||
2.04 | LCM | 5933 West Century Boulevard | |||||||||
2.05 | LCM | 5940 West 98th Street | |||||||||
2.06 | LCM | 9801 Airport Boulevard | |||||||||
2.07 | LCM | 6144 West 98th Street | |||||||||
2.08 | LCM | 5960 West 98th Street | |||||||||
3 | JPMCB | Innovation Park | 30,912 | 0 | 115,921 | 147,221 | Springing | 0 | |||
4 | LCM | 12555 & 12655 Jefferson | Earnout Reserve: 3,500,000.00; Free Rent Reserve: 44,603.12 | 4,040 | 0 | 16,159 | 137,610 | 5,900 | 0 | ||
4.01 | LCM | 12655 Jefferson | |||||||||
4.02 | LCM | 12555 Jefferson | |||||||||
5 | LCM | Hyde Park Multifamily Portfolio | 17,580 | 0 | 0 | 119,000 | Springing | 0 | |||
5.01 | LCM | 5452-5466 South Ellis Avenue | |||||||||
5.02 | LCM | 5339-5345 South Woodlawn Avenue | |||||||||
5.03 | LCM | 5335-5345 South Kimbark Avenue | |||||||||
5.04 | LCM | 5715-5725 South Kimbark Avenue | |||||||||
5.05 | LCM | 5034-5046 South Woodlawn Avenue | |||||||||
5.06 | LCM | 1509 East 57th Street | |||||||||
5.07 | LCM | 5320-5326 South Drexel Avenue | |||||||||
5.08 | LCM | 5237-5245 South Kenwood | |||||||||
5.09 | LCM | 5411-5421 South Ellis Avenue | |||||||||
5.10 | LCM | 5300-5308 South Hyde Park Boulevard | |||||||||
5.11 | LCM | 5234-5244 South Ingleside Avenue | |||||||||
5.12 | LCM | 5415 South Woodlawn Avenue | |||||||||
5.13 | LCM | 5300-5308 South Greenwood Avenue | |||||||||
5.14 | LCM | 5201 South Greenwood Avenue | |||||||||
5.15 | LCM | 5401-5409 South Cottage Grove Avenue | |||||||||
5.16 | LCM | 5120 South Hyde Park Boulevard | |||||||||
5.17 | LCM | 5350-5358 South Maryland Avenue | |||||||||
5.18 | LCM | 5400-5406 South Maryland Avenue | |||||||||
5.19 | LCM | 5474-5480 South Hyde Park Boulevard | |||||||||
5.20 | LCM | 5528-5532 South Everett Avenue | |||||||||
5.21 | LCM | 5487-5491 South Hyde Park Boulevard | |||||||||
5.22 | LCM | 5400-5408 South Ingleside Avenue | |||||||||
5.23 | LCM | 5401-5403 South Woodlawn Avenue | |||||||||
5.24 | LCM | 5301-5307 South Maryland Avenue | |||||||||
5.25 | LCM | 5355-5361 South Cottage Grove Avenue | |||||||||
5.26 | LCM | 1515-1521 East 54th Street | |||||||||
5.27 | LCM | 5111-5113 South Kimbark Avenue | |||||||||
5.28 | LCM | 5507-5509 South Hyde Park Boulevard | |||||||||
5.29 | LCM | 5337 South Hyde Park Boulevard | |||||||||
5.30 | LCM | 5202-5210 South Cornell Avenue | |||||||||
5.31 | LCM | 5118-5120 South Greenwood Avenue | |||||||||
5.32 | LCM | 5335-5337 South Woodlawn Avenue | |||||||||
5.33 | LCM | 5524-5526 South Everett Avenue | |||||||||
5.34 | LCM | 5401-5405 South Drexel Boulevard | |||||||||
5.35 | LCM | 5468-5470 South Hyde Park Boulevard | |||||||||
5.36 | LCM | 5218-5220 South Kimbark Avenue | |||||||||
5.37 | LCM | 5457-5459 South Blackstone Avenue | |||||||||
5.38 | LCM | 5336-5338 South Hyde Park Boulevard | |||||||||
5.39 | LCM | 5405-5407 South Woodlawn Avenue | |||||||||
5.40 | LCM | 1018 East 54th Street | |||||||||
5.41 | LCM | 5128-5132 South Cornell Avenue | |||||||||
5.42 | LCM | 5110 South Harper Avenue | |||||||||
6 | JPMCB | BJ’s Wholesale Club | Springing | 0 | 0 | Springing | Springing | 0 | |||
7 | LCM | Hampton Roads Office Portfolio | Outstanding TI/LC Reserve: 1,001,935.59; Free Rent Reserve: 86,251.34 | 33,050 | 0 | 168,555 | 150,800 | 22,200 | 0 | ||
7.01 | LCM | 510 Independence Parkway | |||||||||
7.02 | LCM | 676 Independence Parkway | |||||||||
7.03 | LCM | 700 Independence Parkway | |||||||||
7.04 | LCM | 1309 Executive Boulevard | |||||||||
7.05 | LCM | 1317 Executive Boulevard | |||||||||
7.06 | LCM | 200 Golden Oak Court | |||||||||
7.07 | LCM | 1301 Executive Boulevard | |||||||||
7.08 | LCM | 505 Independence Parkway | |||||||||
7.09 | LCM | 1313 Executive Boulevard | |||||||||
7.10 | LCM | 208 Golden Oak Court | |||||||||
7.11 | LCM | 1305 Executive Boulevard | |||||||||
7.12 | LCM | 500 Independence Parkway | |||||||||
7.13 | LCM | 501 Independence Parkway | |||||||||
7.14 | LCM | 1 Enterprise Parkway | |||||||||
7.15 | LCM | 1457 Miller Store Road | |||||||||
7.16 | LCM | 2809 South Lynnhaven Road | |||||||||
7.17 | LCM | 22 Enterprise Parkway | |||||||||
7.18 | LCM | 521 Butler Farm Road | |||||||||
7.19 | LCM | 21 Enterprise Parkway | |||||||||
7.20 | LCM | 484 Viking Drive | |||||||||
7.21 | LCM | 629 Phoenix Drive | |||||||||
7.22 | LCM | 5 Manhattan Square | |||||||||
8 | LCM | Colorado Square | Vladimir Jones Reserve: 1,000,000.00; Free Rent Reserve: 180,320.14 | 5,115 | 0 | 10,230 | 56,000 | Springing | 0 | ||
9 | JPMCB | Sunset North | Outstanding TI/LC Reserve: 14,380,753.87; Free Rent Reserve: 406,709.78 | 12,375 | 0 | 38,672 | 153,562 | 33,256 | 0 | ||
10 | JPMCB | Jersey City Group 2 | 4,188 | 0 | 0 | 29,424 | Springing | 0 | |||
10.01 | JPMCB | 126, 130 & 134 Corbin Avenue | |||||||||
10.02 | JPMCB | 500 Baldwin Avenue | |||||||||
10.03 | JPMCB | 1062 West Side Avenue | |||||||||
10.04 | JPMCB | 38 & 42 Broadway | |||||||||
10.05 | JPMCB | 384 Baldwin Avenue | |||||||||
10.06 | JPMCB | 943 Pavonia Avenue | |||||||||
10.07 | JPMCB | 863 Pavonia Avenue | |||||||||
10.08 | JPMCB | 429 Hoboken Avenue | |||||||||
11 | LCM | Belvedere Place | Free Rent Reserve | 1,742 | 0 | 0 | 65,000 | Springing | 0 | ||
12 | LCM | Union Heights | 2,977 | 0 | 20,244 | 30,920 | 2,600 | 0 | |||
13 | LCM | The Residence Inn by Marriott South Beach | Springing | 0 | 0 | Springing | Springing | 0 | |||
14 | LCM | Brooklyn Renaissance Plaza | Free Rent Reserve | 6,017 | 0 | 36,102 | 150,000 | 12,000 | 1/12 of Ground Rent | Ground Lease Reserve | |
15 | LCM | 8571 Rivers Avenue | Expansion Premises Rent Reserve | 2,893 | 0 | 0 | 38,818 | 12,819 | Springing | Ground Lease Reserve | |
16 | JPMCB | Grand Canal Shoppes | Outstanding TI/LC Reserve: 12,309,694; Gap Rent Reserve: 1,218,246 | Springing | 0 | Springing | Springing | Springing | Springing | Ground Rent Reserve | |
17 | JPMCB | 600 & 620 National Avenue | Outstanding TI/LC Reserve | Springing | 0 | 0 | Springing | Springing | 0 | ||
18 | JPMCB | Tysons Tower | Springing | 0 | Springing | Springing | Springing | 0 | |||
19 | JPMCB | Guardian Self Storage - Boulder | 1,206 | 0 | 0 | 35,004 | Springing | 0 | |||
20 | JPMCB | Hilton Cincinnati Netherland Plaza | PIP Reserve: 1,687,534.46; Working Capital Reserve: 902,874.64; Seasonality Reserve: 500,000 | 4% of Gross Revenues | 0 | 0 | 115,170 | Springing | 18,745 | Condominium Reserve: 18,745; Seasonality Reserve: Springing | |
21 | LCM | Plaza at the Border | 1,225 | 0 | 6,127 | 24,822 | 2,204 | 0 | |||
22 | LCM | Prospect Park | QuoteWizard Reserve | 4,687 | 0 | 9,374 | 20,600 | 2,000 | 0 | ||
23 | LCM | The Sutherland | 2,538 | 0 | 1,159 | 18,900 | 3,700 | 0 | |||
24 | LCM | Richmond City Center | 1,234 | 0 | 4,625 | 17,862 | 2,262 | 0 | |||
25 | LCM | KB Dallas DaVita Portfolio | Management Fee Reserve | Springing | 0 | 0 | Springing | Springing | 0 | ||
25.01 | LCM | KB DaVita Dallas Portfolio - Lewisville | |||||||||
25.02 | LCM | KB DaVita Dallas Portfolio - Fort Worth | |||||||||
25.03 | LCM | KB DaVita Dallas Portfolio - Flower Mound | |||||||||
25.04 | LCM | KB DaVita Dallas Portfolio - Plano | |||||||||
26 | LCM | NOV Headquarters | Springing | 0 | 0 | Springing | Springing | 0 | |||
27 | LCM | Island Security Self Storage | 628 | 0 | 0 | 9,270 | Springing | 0 | |||
28 | LCM | HD Supply Portfolio | Springing | 0 | Springing | Springing | Springing | 0 | |||
28.01 | LCM | Core & Main - Charlotte, NC | |||||||||
28.02 | LCM | HD Supply - Raleigh, NC | |||||||||
28.03 | LCM | Stericycle - Raleigh, NC | |||||||||
28.04 | LCM | HD Supply - Tampa FL | |||||||||
28.05 | LCM | HD Supply - Pearl, MS | |||||||||
28.06 | LCM | ZimaPack HQ - Chesterfield, VA | |||||||||
29 | LCM | 5222 South Drexel | 1,313 | 0 | 0 | 9,100 | 1,500 | 0 | |||
30 | LCM | 6723 Van Nuys Boulevard | 427 | 0 | 854 | 7,000 | 6,115 | 0 | |||
31 | LCM | Opus Seaway | 0 | 0 | 0 | 8,530 | 2,200 | 0 | |||
32 | LCM | Prince Creek Village Center | 301 | 0 | 1,503 | 4,000 | 900 | 0 |
A-1-8
ANNEX A-1
RESERVE CAPS(22) | LARGEST TENANT(3), (23), (24), (25) | 2nd LARGEST TENANT(3), (23), (24), (25) | |||||||||||||||||
CapEx | Envir. | TI/LC | RE Tax | Insur. | Debt Service | Other | Single | Lease | Lease | ||||||||||
Loan # | Seller(1) | Property Name | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Reserve Cap ($) | Tenant | Largest Tenant | Unit Size | Expiration | 2nd Largest Tenant | Unit Size | Expiration | |||
1 | GACC | Century Plaza Towers | No | Bank of America | 149,508 | 09/30/29 | Manatt Phelps | 116,366 | 04/30/35 | ||||||||||
2 | LCM | Los Angeles Leased Fee Portfolio | No | ||||||||||||||||
2.01 | LCM | 5901 West Century Boulevard | No | ||||||||||||||||
2.02 | LCM | 5959 West Century Boulevard | No | ||||||||||||||||
2.03 | LCM | 6151 West Century Boulevard | No | ||||||||||||||||
2.04 | LCM | 5933 West Century Boulevard | No | ||||||||||||||||
2.05 | LCM | 5940 West 98th Street | No | ||||||||||||||||
2.06 | LCM | 9801 Airport Boulevard | No | ||||||||||||||||
2.07 | LCM | 6144 West 98th Street | No | ||||||||||||||||
2.08 | LCM | 5960 West 98th Street | No | ||||||||||||||||
3 | JPMCB | Innovation Park | 1,400,000 | No | AXA Equitable | 291,528 | 11/30/28 | Allstate Insurance Company | 257,393 | 12/31/27 | |||||||||
4 | LCM | 12555 & 12655 Jefferson | Various | No | |||||||||||||||
4.01 | LCM | 12655 Jefferson | No | WeWork | 82,889 | 08/31/28 | AegisMedia Americas, Inc. / Dentsu | 17,867 | 11/30/23 | ||||||||||
4.02 | LCM | 12555 Jefferson | No | Providence Health System | 35,562 | 07/31/31 | Cardina Real Estate | 15,955 | 09/30/24 | ||||||||||
5 | LCM | Hyde Park Multifamily Portfolio | No | ||||||||||||||||
5.01 | LCM | 5452-5466 South Ellis Avenue | No | ||||||||||||||||
5.02 | LCM | 5339-5345 South Woodlawn Avenue | No | ||||||||||||||||
5.03 | LCM | 5335-5345 South Kimbark Avenue | No | ||||||||||||||||
5.04 | LCM | 5715-5725 South Kimbark Avenue | No | ||||||||||||||||
5.05 | LCM | 5034-5046 South Woodlawn Avenue | No | ||||||||||||||||
5.06 | LCM | 1509 East 57th Street | No | ||||||||||||||||
5.07 | LCM | 5320-5326 South Drexel Avenue | No | ||||||||||||||||
5.08 | LCM | 5237-5245 South Kenwood | No | ||||||||||||||||
5.09 | LCM | 5411-5421 South Ellis Avenue | No | ||||||||||||||||
5.10 | LCM | 5300-5308 South Hyde Park Boulevard | No | ||||||||||||||||
5.11 | LCM | 5234-5244 South Ingleside Avenue | No | ||||||||||||||||
5.12 | LCM | 5415 South Woodlawn Avenue | No | ||||||||||||||||
5.13 | LCM | 5300-5308 South Greenwood Avenue | No | ||||||||||||||||
5.14 | LCM | 5201 South Greenwood Avenue | No | ||||||||||||||||
5.15 | LCM | 5401-5409 South Cottage Grove Avenue | No | ||||||||||||||||
5.16 | LCM | 5120 South Hyde Park Boulevard | No | ||||||||||||||||
5.17 | LCM | 5350-5358 South Maryland Avenue | No | ||||||||||||||||
5.18 | LCM | 5400-5406 South Maryland Avenue | No | ||||||||||||||||
5.19 | LCM | 5474-5480 South Hyde Park Boulevard | No | ||||||||||||||||
5.20 | LCM | 5528-5532 South Everett Avenue | No | ||||||||||||||||
5.21 | LCM | 5487-5491 South Hyde Park Boulevard | No | ||||||||||||||||
5.22 | LCM | 5400-5408 South Ingleside Avenue | No | ||||||||||||||||
5.23 | LCM | 5401-5403 South Woodlawn Avenue | No | ||||||||||||||||
5.24 | LCM | 5301-5307 South Maryland Avenue | No | ||||||||||||||||
5.25 | LCM | 5355-5361 South Cottage Grove Avenue | No | ||||||||||||||||
5.26 | LCM | 1515-1521 East 54th Street | No | ||||||||||||||||
5.27 | LCM | 5111-5113 South Kimbark Avenue | No | ||||||||||||||||
5.28 | LCM | 5507-5509 South Hyde Park Boulevard | No | ||||||||||||||||
5.29 | LCM | 5337 South Hyde Park Boulevard | No | ||||||||||||||||
5.30 | LCM | 5202-5210 South Cornell Avenue | No | ||||||||||||||||
5.31 | LCM | 5118-5120 South Greenwood Avenue | No | ||||||||||||||||
5.32 | LCM | 5335-5337 South Woodlawn Avenue | No | ||||||||||||||||
5.33 | LCM | 5524-5526 South Everett Avenue | No | ||||||||||||||||
5.34 | LCM | 5401-5405 South Drexel Boulevard | No | ||||||||||||||||
5.35 | LCM | 5468-5470 South Hyde Park Boulevard | No | ||||||||||||||||
5.36 | LCM | 5218-5220 South Kimbark Avenue | No | �� | |||||||||||||||
5.37 | LCM | 5457-5459 South Blackstone Avenue | No | ||||||||||||||||
5.38 | LCM | 5336-5338 South Hyde Park Boulevard | No | ||||||||||||||||
5.39 | LCM | 5405-5407 South Woodlawn Avenue | No | ||||||||||||||||
5.40 | LCM | 1018 East 54th Street | No | ||||||||||||||||
5.41 | LCM | 5128-5132 South Cornell Avenue | No | ||||||||||||||||
5.42 | LCM | 5110 South Harper Avenue | No | ||||||||||||||||
6 | JPMCB | BJ’s Wholesale Club | Yes | BJ’s Wholesale Club | 135,753 | 09/19/34 | |||||||||||||
7 | LCM | Hampton Roads Office Portfolio | 4,000,000 | Various | |||||||||||||||
7.01 | LCM | 510 Independence Parkway | No | United States Coast Guard Community Services Command | 27,498 | 01/31/27 | Antech Systems, Inc. | 23,581 | 05/31/23 | ||||||||||
7.02 | LCM | 676 Independence Parkway | No | Strayer University, Inc. | 25,622 | 03/31/21 | Woolpert, Inc. | 11,259 | 03/31/21 | ||||||||||
7.03 | LCM | 700 Independence Parkway | No | General Dynamics Info | 46,745 | 01/31/22 | Emprise Corporation | 23,501 | 10/31/23 | ||||||||||
7.04 | LCM | 1309 Executive Boulevard | Yes | Cegedim Dendrite | 49,870 | 12/31/20 | |||||||||||||
7.05 | LCM | 1317 Executive Boulevard | No | Burns & McDonnell Engineering Company, Inc. | 25,625 | 05/31/30 | RRMM Architects, P.C. | 24,688 | 06/30/24 | ||||||||||
7.06 | LCM | 200 Golden Oak Court | No | Tidewater Mortgage Services, Inc. | 24,289 | 08/31/22 | Novonics Corp | 10,950 | 12/31/23 | ||||||||||
7.07 | LCM | 1301 Executive Boulevard | No | Cox Communications Hampton Roads, LLC | 26,136 | 05/31/20 | CACI, Inc. | 23,884 | 01/31/21 | ||||||||||
7.08 | LCM | 505 Independence Parkway | No | Cdyne | 26,902 | 10/31/20 | Honeywell Technology Solutions, Inc. | 5,964 | 01/21/22 | ||||||||||
7.09 | LCM | 1313 Executive Boulevard | Yes | Sutherland Global Services Inc. | 49,870 | 09/30/24 | |||||||||||||
7.10 | LCM | 208 Golden Oak Court | No | Wells Fargo Advisors, LLC | 20,003 | 06/30/21 | Merrill Lynch, Pierce, Fenner & Smith Incorporated | 14,693 | 09/30/22 | ||||||||||
7.11 | LCM | 1305 Executive Boulevard | No | Schenker, Inc. | 31,709 | 01/31/21 | Precision Spinal Care, Inc. | 2,298 | 03/31/27 | ||||||||||
7.12 | LCM | 500 Independence Parkway | No | Children’s Hospital of The King’s Daughters, Inc. | 38,213 | 05/31/26 | Chesapeake Ear, Nose & Throat | 12,787 | 12/31/20 | ||||||||||
7.13 | LCM | 501 Independence Parkway | No | Antech Systems | 9,832 | 05/31/21 | C&F Mortgage | 7,332 | 10/31/21 | ||||||||||
7.14 | LCM | 1 Enterprise Parkway | No | Science Systems and Applications Inc. | 30,755 | 05/31/21 | Battelle Memorial Institute | 4,270 | 07/31/24 | ||||||||||
7.15 | LCM | 1457 Miller Store Road | No | Ultralife Corporation | 32,522 | 04/30/21 | Continental Tide Defense Systems, Inc. | 16,350 | 04/30/21 | ||||||||||
7.16 | LCM | 2809 South Lynnhaven Road | No | Innovative Systems & Solutions, Inc. | 10,840 | 07/31/20 | AGVIQ, LLC | 10,625 | 05/31/24 | ||||||||||
7.17 | LCM | 22 Enterprise Parkway | No | Intergraph Corporation | 13,000 | 10/31/20 | Mathew Thompson, III, Consulting Engineers, Inc. | 9,356 | 10/31/22 | ||||||||||
7.18 | LCM | 521 Butler Farm Road | Yes | Ferguson Enterprises, Inc. | 44,651 | 03/31/21 | |||||||||||||
7.19 | LCM | 21 Enterprise Parkway | No | United States of America (Air National Guard) | 9,950 | 04/30/23 | Intelligent Software Solutions USA, LLC | 8,823 | 09/30/20 | ||||||||||
7.20 | LCM | 484 Viking Drive | No | Brock & Scott, PLLC | 5,572 | 12/31/21 | Morgan-Marrow Company | 2,902 | 03/31/22 | ||||||||||
7.21 | LCM | 629 Phoenix Drive | No | Precision Measurements, Inc. | 6,904 | 01/31/22 | Eliza Hope Foundation | 5,766 | 08/31/23 | ||||||||||
7.22 | LCM | 5 Manhattan Square | Yes | Jacobs Technology, Inc. | 17,068 | 02/29/24 | |||||||||||||
8 | LCM | Colorado Square | 175,000 | No | Colorado Interstate Gas | 141,531 | 06/30/33 | Vladimir Jones | 11,364 | 08/31/27 | |||||||||
9 | JPMCB | Sunset North | 445,499 | 928,122 | No | Intellectual Ventures | 152,633 | 05/31/25 | ArenaNet | 96,839 | 05/31/29 | ||||||||
10 | JPMCB | Jersey City Group 2 | 50,250 | No | |||||||||||||||
10.01 | JPMCB | 126, 130 & 134 Corbin Avenue | No | ||||||||||||||||
10.02 | JPMCB | 500 Baldwin Avenue | No | ||||||||||||||||
10.03 | JPMCB | 1062 West Side Avenue | No | ||||||||||||||||
10.04 | JPMCB | 38 & 42 Broadway | No | ||||||||||||||||
10.05 | JPMCB | 384 Baldwin Avenue | No | ||||||||||||||||
10.06 | JPMCB | 943 Pavonia Avenue | No | ||||||||||||||||
10.07 | JPMCB | 863 Pavonia Avenue | No | ||||||||||||||||
10.08 | JPMCB | 429 Hoboken Avenue | No | ||||||||||||||||
11 | LCM | Belvedere Place | 104,544 | No | WeWork | 46,116 | 12/31/30 | Redwood Trust, Inc. | 21,370 | 05/31/28 | |||||||||
12 | LCM | Union Heights | No | Green River Capital LLC and Red Bell Real Estate, LLC | 33,280 | 08/31/24 | Zions Bank, N.A. | 28,546 | 03/31/21 | ||||||||||
13 | LCM | The Residence Inn by Marriott South Beach | No | ||||||||||||||||
14 | LCM | Brooklyn Renaissance Plaza | 216,612 | 1,299,672 | No | USA GSA - Secret Service | 89,030 | 10/31/23 | NYC Department of Education | 64,340 | 10/31/33 | ||||||||
15 | LCM | 8571 Rivers Avenue | Yes | T-Mobile PCS Holdings LLC | 173,582 | 07/31/30 | |||||||||||||
16 | JPMCB | Grand Canal Shoppes | 386,928 | 2,321,544 | No | The Venetian Casino Resort | 81,105 | 05/31/29 | Tao Nightclub | 49,441 | 01/31/25 | ||||||||
17 | JPMCB | 600 & 620 National Avenue | 75,532 | Yes | 151,064 | 05/31/29 | |||||||||||||
18 | JPMCB | Tysons Tower | 1,000,000 | 1,321,825 | No | Intelsat Global Service Corporation | 212,572 | 07/31/29 | Deloitte, LLP | 94,378 | 08/31/27 | ||||||||
19 | JPMCB | Guardian Self Storage - Boulder | 28,944 | No | |||||||||||||||
20 | JPMCB | Hilton Cincinnati Netherland Plaza | Seasonality Reserve: 1,000,000 | No | |||||||||||||||
21 | LCM | Plaza at the Border | 294,100 | No | Ross Dress for Less | 27,500 | 01/31/23 | TJ Maxx | 24,500 | 10/31/22 | |||||||||
22 | LCM | Prospect Park | No | Moss Adams | 21,852 | 08/31/28 | Vitek Real Estate | 19,716 | 11/30/24 | ||||||||||
23 | LCM | The Sutherland | No | ||||||||||||||||
24 | LCM | Richmond City Center | 45,000 | No | Kroger | 30,000 | 09/30/23 | Walgreens | 14,000 | 10/31/22 | |||||||||
25 | LCM | KB Dallas DaVita Portfolio | Various | ||||||||||||||||
25.01 | LCM | KB DaVita Dallas Portfolio - Lewisville | No | Renal Center of Lewisville, LLC | 12,582 | 03/31/34 | North Texas Kidney Disease Associates, P.A. | 7,618 | 02/28/34 | ||||||||||
25.02 | LCM | KB DaVita Dallas Portfolio - Fort Worth | Yes | Texas Renal Ventures, L.L.L.P. | 13,131 | 03/31/34 | |||||||||||||
25.03 | LCM | KB DaVita Dallas Portfolio - Flower Mound | Yes | Renal Center of Flower Mound, LLC | 8,000 | 03/31/34 | |||||||||||||
25.04 | LCM | KB DaVita Dallas Portfolio - Plano | Yes | Renal Center of Plano, LLC | 8,366 | 03/31/34 | |||||||||||||
26 | LCM | NOV Headquarters | Yes | National Oilwell Varco, Inc. | 337,019 | 11/30/37 | |||||||||||||
27 | LCM | Island Security Self Storage | No | ||||||||||||||||
28 | LCM | HD Supply Portfolio | 138,285 | 553,140 | Yes | ||||||||||||||
28.01 | LCM | Core & Main - Charlotte, NC | Yes | Core & Main LP | 39,954 | 04/30/24 | |||||||||||||
28.02 | LCM | HD Supply - Raleigh, NC | Yes | HD Supply Construction Supply, Ltd. | 37,924 | 04/30/24 | |||||||||||||
28.03 | LCM | Stericycle - Raleigh, NC | Yes | Stericycle, Inc. | 25,273 | 04/30/24 | |||||||||||||
28.04 | LCM | HD Supply - Tampa FL | Yes | HD Supply Construction Supply, Ltd. | 37,873 | 04/30/24 | |||||||||||||
28.05 | LCM | HD Supply - Pearl, MS | Yes | Hajoca Corporation | 30,156 | 04/30/21 | |||||||||||||
28.06 | LCM | ZimaPack HQ - Chesterfield, VA | Yes | ZimaPack, LLC | 13,200 | 07/31/25 | |||||||||||||
29 | LCM | 5222 South Drexel | No | ||||||||||||||||
30 | LCM | 6723 Van Nuys Boulevard | Yes | Van Nuys Fitness LLC | 20,500 | 12/31/31 | |||||||||||||
31 | LCM | Opus Seaway | No | Cadence Aerospace | 48,757 | 12/31/23 | Givon USA | 26,524 | 02/29/24 | ||||||||||
32 | LCM | Prince Creek Village Center | No | Tidelands Health | 5,087 | 12/14/24 | Nail Care Spa | 2,100 | 07/17/22 |
A-1-9
ANNEX A-1
3rd LARGEST TENANT(3), (23), (24), (25) | 4th LARGEST TENANT(3), (23), (24), (25) | 5th LARGEST TENANT(3), (23), (24), (25) | ||||||||||||||||
Lease | Lease | Lease | Loan | Lockbox | ||||||||||||||
Loan # | Seller(1) | Property Name | 3rd Largest Tenant | Unit Size | Expiration | 4th Largest Tenant | Unit Size | Expiration | 5th Largest Tenant | Unit Size | Expiration | Purpose | Principal / Carveout Guarantor(26) | (Y/N) | ||||
1 | GACC | Century Plaza Towers | JPMorgan | 97,726 | 08/31/21 | Kirkland & Ellis | 85,664 | 12/31/34 | Greenberg Glusker | 83,199 | 02/28/35 | Refinance | SPF JVP LLC; Luminance Acquisition Venture LLC | Yes | ||||
2 | LCM | Los Angeles Leased Fee Portfolio | Refinance | Paul Alanis, Cofinance, Inc. | Yes | |||||||||||||
2.01 | LCM | 5901 West Century Boulevard | ||||||||||||||||
2.02 | LCM | 5959 West Century Boulevard | ||||||||||||||||
2.03 | LCM | 6151 West Century Boulevard | ||||||||||||||||
2.04 | LCM | 5933 West Century Boulevard | ||||||||||||||||
2.05 | LCM | 5940 West 98th Street | ||||||||||||||||
2.06 | LCM | 9801 Airport Boulevard | ||||||||||||||||
2.07 | LCM | 6144 West 98th Street | ||||||||||||||||
2.08 | LCM | 5960 West 98th Street | ||||||||||||||||
3 | JPMCB | Innovation Park | Classic Graphics | 238,744 | 01/31/26 | Alight Solutions LLC | 216,377 | 11/30/25 | Wells Fargo Bank | 196,613 | 03/31/25 | Acquisition | Aleph Investment Properties (US), LLLP, Aleph Investment Properties, LLLP | Yes | ||||
4 | LCM | 12555 & 12655 Jefferson | Refinance | Simon Mani, Daniel Mani | Yes | |||||||||||||
4.01 | LCM | 12655 Jefferson | ||||||||||||||||
4.02 | LCM | 12555 Jefferson | Starkey Laboratories | 11,595 | 08/31/20 | KTGY Group | 8,407 | 01/14/20 | Campus Explorer | 6,017 | 04/30/21 | |||||||
5 | LCM | Hyde Park Multifamily Portfolio | Refinance | Lyrical-Antheus Realty Partners II, L.P. | Yes | |||||||||||||
5.01 | LCM | 5452-5466 South Ellis Avenue | ||||||||||||||||
5.02 | LCM | 5339-5345 South Woodlawn Avenue | ||||||||||||||||
5.03 | LCM | 5335-5345 South Kimbark Avenue | ||||||||||||||||
5.04 | LCM | 5715-5725 South Kimbark Avenue | ||||||||||||||||
5.05 | LCM | 5034-5046 South Woodlawn Avenue | ||||||||||||||||
5.06 | LCM | 1509 East 57th Street | ||||||||||||||||
5.07 | LCM | 5320-5326 South Drexel Avenue | ||||||||||||||||
5.08 | LCM | 5237-5245 South Kenwood | ||||||||||||||||
5.09 | LCM | 5411-5421 South Ellis Avenue | ||||||||||||||||
5.10 | LCM | 5300-5308 South Hyde Park Boulevard | ||||||||||||||||
5.11 | LCM | 5234-5244 South Ingleside Avenue | ||||||||||||||||
5.12 | LCM | 5415 South Woodlawn Avenue | ||||||||||||||||
5.13 | LCM | 5300-5308 South Greenwood Avenue | ||||||||||||||||
5.14 | LCM | 5201 South Greenwood Avenue | ||||||||||||||||
5.15 | LCM | 5401-5409 South Cottage Grove Avenue | ||||||||||||||||
5.16 | LCM | 5120 South Hyde Park Boulevard | ||||||||||||||||
5.17 | LCM | 5350-5358 South Maryland Avenue | ||||||||||||||||
5.18 | LCM | 5400-5406 South Maryland Avenue | ||||||||||||||||
5.19 | LCM | 5474-5480 South Hyde Park Boulevard | ||||||||||||||||
5.20 | LCM | 5528-5532 South Everett Avenue | ||||||||||||||||
5.21 | LCM | 5487-5491 South Hyde Park Boulevard | ||||||||||||||||
5.22 | LCM | 5400-5408 South Ingleside Avenue | ||||||||||||||||
5.23 | LCM | 5401-5403 South Woodlawn Avenue | ||||||||||||||||
5.24 | LCM | 5301-5307 South Maryland Avenue | ||||||||||||||||
5.25 | LCM | 5355-5361 South Cottage Grove Avenue | ||||||||||||||||
5.26 | LCM | 1515-1521 East 54th Street | ||||||||||||||||
5.27 | LCM | 5111-5113 South Kimbark Avenue | ||||||||||||||||
5.28 | LCM | 5507-5509 South Hyde Park Boulevard | ||||||||||||||||
5.29 | LCM | 5337 South Hyde Park Boulevard | ||||||||||||||||
5.30 | LCM | 5202-5210 South Cornell Avenue | ||||||||||||||||
5.31 | LCM | 5118-5120 South Greenwood Avenue | ||||||||||||||||
5.32 | LCM | 5335-5337 South Woodlawn Avenue | ||||||||||||||||
5.33 | LCM | 5524-5526 South Everett Avenue | ||||||||||||||||
5.34 | LCM | 5401-5405 South Drexel Boulevard | ||||||||||||||||
5.35 | LCM | 5468-5470 South Hyde Park Boulevard | ||||||||||||||||
5.36 | LCM | 5218-5220 South Kimbark Avenue | ||||||||||||||||
5.37 | LCM | 5457-5459 South Blackstone Avenue | ||||||||||||||||
5.38 | LCM | 5336-5338 South Hyde Park Boulevard | ||||||||||||||||
5.39 | LCM | 5405-5407 South Woodlawn Avenue | ||||||||||||||||
5.40 | LCM | 1018 East 54th Street | ||||||||||||||||
5.41 | LCM | 5128-5132 South Cornell Avenue | ||||||||||||||||
5.42 | LCM | 5110 South Harper Avenue | ||||||||||||||||
6 | JPMCB | BJ’s Wholesale Club | Acquisition | LHL Holdings, L.P. | Yes | |||||||||||||
7 | LCM | Hampton Roads Office Portfolio | Acquisition | Lawrence Heller | Yes | |||||||||||||
7.01 | LCM | 510 Independence Parkway | Dollar Tree Management, Inc. | 23,424 | MTM | Verizon Wireless | 12,258 | 10/31/21 | ||||||||||
7.02 | LCM | 676 Independence Parkway | City of Chesapeake | 7,739 | 10/31/22 | McDonough Bolyard Peck | 7,289 | 01/31/21 | Centrotrade | 5,874 | 01/31/23 | |||||||
7.03 | LCM | 700 Independence Parkway | Consumer Portfolio Services | 21,705 | 08/31/25 | Distinct Sales & Marketing | 3,125 | 07/31/22 | ||||||||||
7.04 | LCM | 1309 Executive Boulevard | ||||||||||||||||
7.05 | LCM | 1317 Executive Boulevard | Gannet Satellite Information Network, Inc. | 7,580 | 11/30/24 | Adtalem Global Education Inc. | 6,263 | 08/31/23 | The Whiting-Turner Contracting Company | 5,081 | 12/31/25 | |||||||
7.06 | LCM | 200 Golden Oak Court | Ironclad Technology Services LLC | 9,850 | 05/31/22 | Orion ICS, LLC | 7,179 | 03/31/23 | UPS Supply Chain Solutions, Inc. | 2,457 | 03/31/20 | |||||||
7.07 | LCM | 1301 Executive Boulevard | ||||||||||||||||
7.08 | LCM | 505 Independence Parkway | ReavesColey PLLC | 5,718 | 06/30/21 | Wooten Law | 4,608 | 06/30/23 | Allstate Insurance Company | 3,545 | 01/31/23 | |||||||
7.09 | LCM | 1313 Executive Boulevard | ||||||||||||||||
7.10 | LCM | 208 Golden Oak Court | Sentara Healthcare | 7,942 | 12/31/21 | J.G. Wentworth Home Lending, LLC | 3,981 | 03/31/23 | People’s Home Equity, Inc. | 2,722 | 09/30/23 | |||||||
7.11 | LCM | 1305 Executive Boulevard | LinQuest Corporation | 2,116 | 04/30/20 | Howroyd-Wright Employment Agency, Inc. | 2,101 | 08/31/23 | Allstate Insurance Company | 1,611 | 12/31/20 | |||||||
7.12 | LCM | 500 Independence Parkway | ||||||||||||||||
7.13 | LCM | 501 Independence Parkway | Apogee Solutions | 4,425 | 01/31/20 | Home Bancshares, Inc. | 4,247 | 01/31/24 | Fulton Bank, National Association | 4,239 | 03/31/23 | |||||||
7.14 | LCM | 1 Enterprise Parkway | Amedisys Home Health of Virginia, LLC | 3,146 | 04/30/23 | Triple Canopy, Inc. | 1,980 | 08/31/21 | Innovative Vision Technologies, Inc. | 696 | 04/30/20 | |||||||
7.15 | LCM | 1457 Miller Store Road | Rexel USA, Inc. | 8,262 | 08/31/20 | U.S. Remodelers, Inc. | 8,058 | 10/31/21 | ||||||||||
7.16 | LCM | 2809 South Lynnhaven Road | Pond & Company | 6,086 | 12/31/22 | Mclean Mortgage Corporation | 4,323 | 11/30/20 | Liberty Title & Escrow Company, LLC | 2,991 | 07/31/21 | |||||||
7.17 | LCM | 22 Enterprise Parkway | Homeland Security Solutions, Inc. | 8,156 | 11/30/20 | York Services Holding Corp. | 5,861 | 09/30/24 | Whitney, Bradley & Brown, Inc. | 3,604 | 05/31/20 | |||||||
7.18 | LCM | 521 Butler Farm Road | ||||||||||||||||
7.19 | LCM | 21 Enterprise Parkway | Science and Technology Corporation | 6,577 | 11/30/21 | Analytical Mechanics Associates, Inc. | 6,219 | 08/31/24 | Northrop Grumman Systems | 5,717 | 11/30/21 | |||||||
7.20 | LCM | 484 Viking Drive | Karda Systems, LLC | 2,324 | 10/31/21 | KH Family Enterprises, Inc. | 2,293 | 09/30/20 | PSI Services LLC | 1,142 | 12/31/23 | |||||||
7.21 | LCM | 629 Phoenix Drive | Center for Autism and Related Disorders, LLC | 4,070 | 01/31/23 | Caliber Home Loans, Inc. | 4,026 | 01/31/22 | Hubba Real Estate Services, Inc. | 3,783 | 09/30/23 | |||||||
7.22 | LCM | 5 Manhattan Square | ||||||||||||||||
8 | LCM | Colorado Square | HighJump Software | 11,000 | 06/30/26 | Welkin Sciences, LLC | 9,196 | 07/31/22 | Exigo | 7,441 | 09/30/22 | Refinance | Unico Investment Group LLC | Yes | ||||
9 | JPMCB | Sunset North | WeWork | 78,303 | 12/31/31 | Farmers | 61,327 | 05/31/29 | GM Cruise | 32,331 | 11/30/26 | Acquisition | Kennedy-Wilson Holdings, Inc. | Yes | ||||
10 | JPMCB | Jersey City Group 2 | Refinance | Joseph Ehrman, Barry Schreiber | Yes | |||||||||||||
10.01 | JPMCB | 126, 130 & 134 Corbin Avenue | ||||||||||||||||
10.02 | JPMCB | 500 Baldwin Avenue | ||||||||||||||||
10.03 | JPMCB | 1062 West Side Avenue | ||||||||||||||||
10.04 | JPMCB | 38 & 42 Broadway | ||||||||||||||||
10.05 | JPMCB | 384 Baldwin Avenue | ||||||||||||||||
10.06 | JPMCB | 943 Pavonia Avenue | ||||||||||||||||
10.07 | JPMCB | 863 Pavonia Avenue | ||||||||||||||||
10.08 | JPMCB | 429 Hoboken Avenue | ||||||||||||||||
11 | LCM | Belvedere Place | Merrill Lynch | 18,450 | 06/30/22 | UBS | 7,107 | 03/31/27 | RW Baird | 4,195 | 10/31/24 | Acquisition | Mark R. Hamilton, Anthony O. Zanze, Kurt E. Houtkooper, David P. Messing | Yes | ||||
12 | LCM | Union Heights | Performance Matters LLC | 16,160 | 11/30/21 | Coldwell Banker Residential | 13,987 | 10/31/23 | Veritas Funding LLC | 13,016 | 05/31/23 | Refinance | Ronald A. Raddon | Yes | ||||
13 | LCM | The Residence Inn by Marriott South Beach | Refinance | Richard Finvarb, Ronald Finvarb | Yes | |||||||||||||
14 | LCM | Brooklyn Renaissance Plaza | United Federation of Teachers | 44,945 | 06/30/29 | NYC Department of Citywide Administration | 21,625 | 04/30/21 | Motorola Solutions Inc. | 9,975 | 01/31/22 | Refinance | Joshua L. Muss | Yes | ||||
15 | LCM | 8571 Rivers Avenue | Refinance | G. Steele Dewey IV, Steven J. Townley, Randolph W. Green, John Kneisel | Yes | |||||||||||||
16 | JPMCB | Grand Canal Shoppes | Madame ’Tussaud Las Vegas | 28,235 | 07/31/24 | Regis Galerie | 28,099 | 05/31/25 | Grand Lux Café | 19,100 | 12/31/29 | Refinance | BPR Nimbus LLC | Yes | ||||
17 | JPMCB | 600 & 620 National Avenue | Acquisition | Brett Michael Lipman, Farshid Steve Shokouhi | Yes | |||||||||||||
18 | JPMCB | Tysons Tower | Splunk Inc | 57,521 | 05/31/22 | Morgan Franklin | 28,553 | 02/28/27 | Reed Smith LLP | 28,553 | 07/31/29 | Recapitalization | NAP | Yes | ||||
19 | JPMCB | Guardian Self Storage - Boulder | Refinance | Steven H. Cohen | Yes | |||||||||||||
20 | JPMCB | Hilton Cincinnati Netherland Plaza | Refinance | Greg A. Power | Yes | |||||||||||||
21 | LCM | Plaza at the Border | Fashion Q | 10,036 | 11/30/22 | Ulta | 10,035 | 11/30/22 | Big 5 Sporting Goods | 9,811 | 01/31/26 | Acquisition | Wayne Cheng | Yes | ||||
22 | LCM | Prospect Park | Kleinfelder, Inc. | 17,791 | 02/28/23 | Bank of America | 15,018 | 01/31/21 | QuoteWizrd | 14,208 | 05/31/24 | Acquisition | Rohit Kumar | Yes | ||||
23 | LCM | The Sutherland | Refinance | LARP III-Blue Holdings, LLC | Yes | |||||||||||||
24 | LCM | Richmond City Center | HyperCrew | 6,595 | 01/31/22 | Auto Zone | 5,850 | 12/01/22 | T-Mobile Mobile One | 3,500 | 04/30/21 | Refinance | Newton Tran | Yes | ||||
25 | LCM | KB Dallas DaVita Portfolio | Acquisition | Jeff Pori | Yes | |||||||||||||
25.01 | LCM | KB DaVita Dallas Portfolio - Lewisville | ||||||||||||||||
25.02 | LCM | KB DaVita Dallas Portfolio - Fort Worth | ||||||||||||||||
25.03 | LCM | KB DaVita Dallas Portfolio - Flower Mound | ||||||||||||||||
25.04 | LCM | KB DaVita Dallas Portfolio - Plano | ||||||||||||||||
26 | LCM | NOV Headquarters | Acquisition | Franklin B. Mandel | Yes | |||||||||||||
27 | LCM | Island Security Self Storage | Refinance | Armand William Tiberio, Spencer Hulme Hurst, Christopher J. Gurdjian, Jeffrey Miller | Yes | |||||||||||||
28 | LCM | HD Supply Portfolio | Refinance | Craig J. Bernstein | Yes | |||||||||||||
28.01 | LCM | Core & Main - Charlotte, NC | ||||||||||||||||
28.02 | LCM | HD Supply - Raleigh, NC | ||||||||||||||||
28.03 | LCM | Stericycle - Raleigh, NC | ||||||||||||||||
28.04 | LCM | HD Supply - Tampa FL | ||||||||||||||||
28.05 | LCM | HD Supply - Pearl, MS | ||||||||||||||||
28.06 | LCM | ZimaPack HQ - Chesterfield, VA | ||||||||||||||||
29 | LCM | 5222 South Drexel | Refinance | LARP III-Blue Holdings, LLC | Yes | |||||||||||||
30 | LCM | 6723 Van Nuys Boulevard | Acquisition | Thomas Bell | Yes | |||||||||||||
31 | LCM | Opus Seaway | Safran Electrical | 23,941 | 08/31/21 | Refinance | Jeffrey Lavelle | Yes | ||||||||||
32 | LCM | Prince Creek Village Center | Professional Rehab Services | 1,471 | 10/01/21 | Bagel Factory | 1,435 | 11/15/22 | Wellness for Life | 1,400 | 06/09/22 | Acquisition | MHCommercial Real Estate Fund, LLC | Yes |
A-1-10
ANNEX A-1
Pari Passu Debt | Additional Debt(24) | Total Debt | |||||||||||||||||||
Pari Passu | Pari Passu | Pari Passu | Total Cut-off | Additional | Total Debt | Total Debt | |||||||||||||||
Lockbox | Cash | Pari Passu | Note Control | Piece In Trust | Piece Non Trust | Date Pari | Addit Debt | Addit Debt | Additional | Debt Cut off | Additional Debt | Total Debt | UW NCF | Total Debt | UW NOI | ||||||
Loan # | Seller(1) | Property Name | Type(27) | Management(27) | (Y/N) | (Y/N)(28) | Cut-Off Balance | Cut-Off Balance | Passu Debt | Permitted (Y/N) | Exist (Y/N)(29) | Debt Type(s) | Date Balance | Interest Rate | Cut-off Balance | DSCR | Current LTV % | Debt Yield % | |||
1 | GACC | Century Plaza Towers | Hard | Springing | Yes | No | 62,500,000 | 837,500,000 | 900,000,000 | Yes | Yes | Subordinate Debt (300,000,000) / Permitted Mezzanine | 300,000,000 | 3.00450 | 1,200,000,000 | 3.07 | 52.1% | 10.1% | |||
2 | LCM | Los Angeles Leased Fee Portfolio | Hard | Springing | Yes | Yes | 61,000,000 | 24,000,000 | 85,000,000 | No | No | NAP | NAP | NAP | 85,000,000 | 1.75 | 63.0% | 6.2% | |||
2.01 | LCM | 5901 West Century Boulevard | 1.75 | 63.0% | 6.2% | ||||||||||||||||
2.02 | LCM | 5959 West Century Boulevard | 1.75 | 63.0% | 6.2% | ||||||||||||||||
2.03 | LCM | 6151 West Century Boulevard | 1.75 | 63.0% | 6.2% | ||||||||||||||||
2.04 | LCM | 5933 West Century Boulevard | 1.75 | 63.0% | 6.2% | ||||||||||||||||
2.05 | LCM | 5940 West 98th Street | 1.75 | 63.0% | 6.2% | ||||||||||||||||
2.06 | LCM | 9801 Airport Boulevard | 1.75 | 63.0% | 6.2% | ||||||||||||||||
2.07 | LCM | 6144 West 98th Street | 1.75 | 63.0% | 6.2% | ||||||||||||||||
2.08 | LCM | 5960 West 98th Street | 1.75 | 63.0% | 6.2% | ||||||||||||||||
3 | JPMCB | Innovation Park | Hard | Springing | Yes | No | 55,000,000 | 127,250,000 | 182,250,000 | Yes | No | Permitted Mezz | NAP | NAP | 182,250,000 | 2.96 | 68.8% | 11.6% | |||
4 | LCM | 12555 & 12655 Jefferson | Soft | Springing | Yes | Yes | 54,000,000 | 57,000,000 | 111,000,000 | No | No | NAP | NAP | NAP | 111,000,000 | 1.80 | 59.5% | 7.6% | |||
4.01 | LCM | 12655 Jefferson | 1.80 | 59.5% | 7.6% | ||||||||||||||||
4.02 | LCM | 12555 Jefferson | 1.80 | 59.5% | 7.6% | ||||||||||||||||
5 | LCM | Hyde Park Multifamily Portfolio | Springing | Springing | Yes | No | 46,750,000 | 60,000,000 | 106,750,000 | No | Yes | Mezzanine Loan | 15,250,000 | 7.49000 | 122,000,000 | 1.48 | 69.2% | 7.6% | |||
5.01 | LCM | 5452-5466 South Ellis Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.02 | LCM | 5339-5345 South Woodlawn Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.03 | LCM | 5335-5345 South Kimbark Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.04 | LCM | 5715-5725 South Kimbark Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.05 | LCM | 5034-5046 South Woodlawn Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.06 | LCM | 1509 East 57th Street | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.07 | LCM | 5320-5326 South Drexel Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.08 | LCM | 5237-5245 South Kenwood | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.09 | LCM | 5411-5421 South Ellis Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.10 | LCM | 5300-5308 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.11 | LCM | 5234-5244 South Ingleside Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.12 | LCM | 5415 South Woodlawn Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.13 | LCM | 5300-5308 South Greenwood Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.14 | LCM | 5201 South Greenwood Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.15 | LCM | 5401-5409 South Cottage Grove Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.16 | LCM | 5120 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.17 | LCM | 5350-5358 South Maryland Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.18 | LCM | 5400-5406 South Maryland Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.19 | LCM | 5474-5480 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.20 | LCM | 5528-5532 South Everett Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.21 | LCM | 5487-5491 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.22 | LCM | 5400-5408 South Ingleside Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.23 | LCM | 5401-5403 South Woodlawn Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.24 | LCM | 5301-5307 South Maryland Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.25 | LCM | 5355-5361 South Cottage Grove Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.26 | LCM | 1515-1521 East 54th Street | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.27 | LCM | 5111-5113 South Kimbark Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.28 | LCM | 5507-5509 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.29 | LCM | 5337 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.30 | LCM | 5202-5210 South Cornell Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.31 | LCM | 5118-5120 South Greenwood Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.32 | LCM | 5335-5337 South Woodlawn Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.33 | LCM | 5524-5526 South Everett Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.34 | LCM | 5401-5405 South Drexel Boulevard | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.35 | LCM | 5468-5470 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.36 | LCM | 5218-5220 South Kimbark Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.37 | LCM | 5457-5459 South Blackstone Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.38 | LCM | 5336-5338 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.39 | LCM | 5405-5407 South Woodlawn Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.40 | LCM | 1018 East 54th Street | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.41 | LCM | 5128-5132 South Cornell Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
5.42 | LCM | 5110 South Harper Avenue | 1.48 | 69.2% | 7.6% | ||||||||||||||||
6 | JPMCB | BJ’s Wholesale Club | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
7 | LCM | Hampton Roads Office Portfolio | Hard | In Place | Yes | No | 39,723,151 | 92,356,327 | 132,079,478 | No | Yes | Mezzanine Loan | 19,861,576 | 7.97750 | 151,941,054 | 1.16 | 82.0% | 9.4% | |||
7.01 | LCM | 510 Independence Parkway | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.02 | LCM | 676 Independence Parkway | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.03 | LCM | 700 Independence Parkway | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.04 | LCM | 1309 Executive Boulevard | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.05 | LCM | 1317 Executive Boulevard | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.06 | LCM | 200 Golden Oak Court | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.07 | LCM | 1301 Executive Boulevard | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.08 | LCM | 505 Independence Parkway | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.09 | LCM | 1313 Executive Boulevard | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.10 | LCM | 208 Golden Oak Court | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.11 | LCM | 1305 Executive Boulevard | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.12 | LCM | 500 Independence Parkway | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.13 | LCM | 501 Independence Parkway | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.14 | LCM | 1 Enterprise Parkway | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.15 | LCM | 1457 Miller Store Road | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.16 | LCM | 2809 South Lynnhaven Road | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.17 | LCM | 22 Enterprise Parkway | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.18 | LCM | 521 Butler Farm Road | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.19 | LCM | 21 Enterprise Parkway | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.20 | LCM | 484 Viking Drive | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.21 | LCM | 629 Phoenix Drive | 1.16 | 82.0% | 9.4% | ||||||||||||||||
7.22 | LCM | 5 Manhattan Square | 1.16 | 82.0% | 9.4% | ||||||||||||||||
8 | LCM | Colorado Square | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
9 | JPMCB | Sunset North | Hard | Springing | Yes | No | 35,000,000 | 115,000,000 | 150,000,000 | No | No | NAP | NAP | NAP | 150,000,000 | 2.63 | 66.1% | 9.1% | |||
10 | JPMCB | Jersey City Group 2 | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
10.01 | JPMCB | 126, 130 & 134 Corbin Avenue | NAP | NAP | NAP | ||||||||||||||||
10.02 | JPMCB | 500 Baldwin Avenue | NAP | NAP | NAP | ||||||||||||||||
10.03 | JPMCB | 1062 West Side Avenue | NAP | NAP | NAP | ||||||||||||||||
10.04 | JPMCB | 38 & 42 Broadway | NAP | NAP | NAP | ||||||||||||||||
10.05 | JPMCB | 384 Baldwin Avenue | NAP | NAP | NAP | ||||||||||||||||
10.06 | JPMCB | 943 Pavonia Avenue | NAP | NAP | NAP | ||||||||||||||||
10.07 | JPMCB | 863 Pavonia Avenue | NAP | NAP | NAP | ||||||||||||||||
10.08 | JPMCB | 429 Hoboken Avenue | NAP | NAP | NAP | ||||||||||||||||
11 | LCM | Belvedere Place | Hard | Springing | Yes | Yes | 32,750,000 | 11,250,000 | 44,000,000 | No | No | NAP | NAP | NAP | 44,000,000 | 2.62 | 62.0% | 10.4% | |||
12 | LCM | Union Heights | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
13 | LCM | The Residence Inn by Marriott South Beach | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
14 | LCM | Brooklyn Renaissance Plaza | Hard | In Place | Yes | No | 24,808,910 | 64,503,166 | 89,312,076 | No | No | NAP | NAP | NAP | 89,312,076 | 1.43 | 48.3% | 9.0% | |||
15 | LCM | 8571 Rivers Avenue | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
16 | JPMCB | Grand Canal Shoppes | Hard | Springing | Yes | No | 20,000,000 | 740,000,000 | 760,000,000 | No | Yes | Subordinate Debt | 215,000,000 | 6.25000 | 975,000,000 | 1.67 | 59.5% | 7.5% | |||
17 | JPMCB | 600 & 620 National Avenue | Hard | Springing | Yes | No | 20,000,000 | 117,900,000 | 137,900,000 | No | No | NAP | NAP | NAP | 137,900,000 | 1.93 | 70.0% | 7.2% | |||
18 | JPMCB | Tysons Tower | Hard | Springing | Yes | No | 20,000,000 | 170,000,000 | 190,000,000 | No | No | NAP | NAP | NAP | 190,000,000 | 3.07 | 52.1% | 11.0% | |||
19 | JPMCB | Guardian Self Storage - Boulder | Springing | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
20 | JPMCB | Hilton Cincinnati Netherland Plaza | Hard | In Place | Yes | No | 17,000,000 | 55,500,000 | 72,500,000 | No | No | NAP | NAP | NAP | 72,500,000 | 1.62 | 68.7% | 10.9% | |||
21 | LCM | Plaza at the Border | Soft | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
22 | LCM | Prospect Park | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
23 | LCM | The Sutherland | Soft | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
24 | LCM | Richmond City Center | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
25 | LCM | KB Dallas DaVita Portfolio | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
25.01 | LCM | KB DaVita Dallas Portfolio - Lewisville | NAP | NAP | NAP | ||||||||||||||||
25.02 | LCM | KB DaVita Dallas Portfolio - Fort Worth | NAP | NAP | NAP | ||||||||||||||||
25.03 | LCM | KB DaVita Dallas Portfolio - Flower Mound | NAP | NAP | NAP | ||||||||||||||||
25.04 | LCM | KB DaVita Dallas Portfolio - Plano | NAP | NAP | NAP | ||||||||||||||||
26 | LCM | NOV Headquarters | Hard | Springing | Yes | No | 9,200,000 | 30,000,000 | 39,200,000 | No | No | NAP | NAP | NAP | 39,200,000 | 1.71 | 68.8% | 8.2% | |||
27 | LCM | Island Security Self Storage | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
28 | LCM | HD Supply Portfolio | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
28.01 | LCM | Core & Main - Charlotte, NC | NAP | NAP | NAP | ||||||||||||||||
28.02 | LCM | HD Supply - Raleigh, NC | NAP | NAP | NAP | ||||||||||||||||
28.03 | LCM | Stericycle - Raleigh, NC | NAP | NAP | NAP | ||||||||||||||||
28.04 | LCM | HD Supply - Tampa FL | NAP | NAP | NAP | ||||||||||||||||
28.05 | LCM | HD Supply - Pearl, MS | NAP | NAP | NAP | ||||||||||||||||
28.06 | LCM | ZimaPack HQ - Chesterfield, VA | NAP | NAP | NAP | ||||||||||||||||
29 | LCM | 5222 South Drexel | Soft | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
30 | LCM | 6723 Van Nuys Boulevard | Hard | In Place | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
31 | LCM | Opus Seaway | Hard | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |||
32 | LCM | Prince Creek Village Center | Soft | Springing | No | NAP | NAP | NAP | NAP | No | No | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
A-1-11
ANNEX A-1
Total Debt | HOTEL OPERATING STATISTICS | ||||||||||||||||||||||||
Total Debt | Total Debt | ||||||||||||||||||||||||
Additional Debt | Total Debt | UW NCF | Total Debt | UW NOI | 2016 | 2016 | 2016 | 2017 | 2017 | 2017 | 2018 | 2017 | 2018 | Most Recent | Most Recent | Most Recent | UW | UW | UW | ||||||
Loan # | Seller(1) | Property Name | Interest Rate | Cut-off Balance | DSCR | Current LTV % | Debt Yield % | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Occupancy % | ADR ($) | RevPAR ($) | Loan # | ||
1 | GACC | Century Plaza Towers | 3.00450 | 1,200,000,000 | 3.07 | 52.1% | 10.1% | 1 | |||||||||||||||||
2 | LCM | Los Angeles Leased Fee Portfolio | NAP | 85,000,000 | 1.75 | 63.0% | 6.2% | 2 | |||||||||||||||||
2.01 | LCM | 5901 West Century Boulevard | 1.75 | 63.0% | 6.2% | 2.01 | |||||||||||||||||||
2.02 | LCM | 5959 West Century Boulevard | 1.75 | 63.0% | 6.2% | 2.02 | |||||||||||||||||||
2.03 | LCM | 6151 West Century Boulevard | 1.75 | 63.0% | 6.2% | 2.03 | |||||||||||||||||||
2.04 | LCM | 5933 West Century Boulevard | 1.75 | 63.0% | 6.2% | 2.04 | |||||||||||||||||||
2.05 | LCM | 5940 West 98th Street | 1.75 | 63.0% | 6.2% | 2.05 | |||||||||||||||||||
2.06 | LCM | 9801 Airport Boulevard | 1.75 | 63.0% | 6.2% | 2.06 | |||||||||||||||||||
2.07 | LCM | 6144 West 98th Street | 1.75 | 63.0% | 6.2% | 2.07 | |||||||||||||||||||
2.08 | LCM | 5960 West 98th Street | 1.75 | 63.0% | 6.2% | 2.08 | |||||||||||||||||||
3 | JPMCB | Innovation Park | NAP | 182,250,000 | 2.96 | 68.8% | 11.6% | 3 | |||||||||||||||||
4 | LCM | 12555 & 12655 Jefferson | NAP | 111,000,000 | 1.80 | 59.5% | 7.6% | 4 | |||||||||||||||||
4.01 | LCM | 12655 Jefferson | 1.80 | 59.5% | 7.6% | 4.01 | |||||||||||||||||||
4.02 | LCM | 12555 Jefferson | 1.80 | 59.5% | 7.6% | 4.02 | |||||||||||||||||||
5 | LCM | Hyde Park Multifamily Portfolio | 7.49000 | 122,000,000 | 1.48 | 69.2% | 7.6% | 5 | |||||||||||||||||
5.01 | LCM | 5452-5466 South Ellis Avenue | 1.48 | 69.2% | 7.6% | 5.01 | |||||||||||||||||||
5.02 | LCM | 5339-5345 South Woodlawn Avenue | 1.48 | 69.2% | 7.6% | 5.02 | |||||||||||||||||||
5.03 | LCM | 5335-5345 South Kimbark Avenue | 1.48 | 69.2% | 7.6% | 5.03 | |||||||||||||||||||
5.04 | LCM | 5715-5725 South Kimbark Avenue | 1.48 | 69.2% | 7.6% | 5.04 | |||||||||||||||||||
5.05 | LCM | 5034-5046 South Woodlawn Avenue | 1.48 | 69.2% | 7.6% | 5.05 | |||||||||||||||||||
5.06 | LCM | 1509 East 57th Street | 1.48 | 69.2% | 7.6% | 5.06 | |||||||||||||||||||
5.07 | LCM | 5320-5326 South Drexel Avenue | 1.48 | 69.2% | 7.6% | 5.07 | |||||||||||||||||||
5.08 | LCM | 5237-5245 South Kenwood | 1.48 | 69.2% | 7.6% | 5.08 | |||||||||||||||||||
5.09 | LCM | 5411-5421 South Ellis Avenue | 1.48 | 69.2% | 7.6% | 5.09 | |||||||||||||||||||
5.10 | LCM | 5300-5308 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | 5.10 | |||||||||||||||||||
5.11 | LCM | 5234-5244 South Ingleside Avenue | 1.48 | 69.2% | 7.6% | 5.11 | |||||||||||||||||||
5.12 | LCM | 5415 South Woodlawn Avenue | 1.48 | 69.2% | 7.6% | 5.12 | |||||||||||||||||||
5.13 | LCM | 5300-5308 South Greenwood Avenue | 1.48 | 69.2% | 7.6% | 5.13 | |||||||||||||||||||
5.14 | LCM | 5201 South Greenwood Avenue | 1.48 | 69.2% | 7.6% | 5.14 | |||||||||||||||||||
5.15 | LCM | 5401-5409 South Cottage Grove Avenue | 1.48 | 69.2% | 7.6% | 5.15 | |||||||||||||||||||
5.16 | LCM | 5120 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | 5.16 | |||||||||||||||||||
5.17 | LCM | 5350-5358 South Maryland Avenue | 1.48 | 69.2% | 7.6% | 5.17 | |||||||||||||||||||
5.18 | LCM | 5400-5406 South Maryland Avenue | 1.48 | 69.2% | 7.6% | 5.18 | |||||||||||||||||||
5.19 | LCM | 5474-5480 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | 5.19 | |||||||||||||||||||
5.20 | LCM | 5528-5532 South Everett Avenue | 1.48 | 69.2% | 7.6% | 5.20 | |||||||||||||||||||
5.21 | LCM | 5487-5491 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | 5.21 | |||||||||||||||||||
5.22 | LCM | 5400-5408 South Ingleside Avenue | 1.48 | 69.2% | 7.6% | 5.22 | |||||||||||||||||||
5.23 | LCM | 5401-5403 South Woodlawn Avenue | 1.48 | 69.2% | 7.6% | 5.23 | |||||||||||||||||||
5.24 | LCM | 5301-5307 South Maryland Avenue | 1.48 | 69.2% | 7.6% | 5.24 | |||||||||||||||||||
5.25 | LCM | 5355-5361 South Cottage Grove Avenue | 1.48 | 69.2% | 7.6% | 5.25 | |||||||||||||||||||
5.26 | LCM | 1515-1521 East 54th Street | 1.48 | 69.2% | 7.6% | 5.26 | |||||||||||||||||||
5.27 | LCM | 5111-5113 South Kimbark Avenue | 1.48 | 69.2% | 7.6% | 5.27 | |||||||||||||||||||
5.28 | LCM | 5507-5509 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | 5.28 | |||||||||||||||||||
5.29 | LCM | 5337 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | 5.29 | |||||||||||||||||||
5.30 | LCM | 5202-5210 South Cornell Avenue | 1.48 | 69.2% | 7.6% | 5.3 | |||||||||||||||||||
5.31 | LCM | 5118-5120 South Greenwood Avenue | 1.48 | 69.2% | 7.6% | 5.31 | |||||||||||||||||||
5.32 | LCM | 5335-5337 South Woodlawn Avenue | 1.48 | 69.2% | 7.6% | 5.32 | |||||||||||||||||||
5.33 | LCM | 5524-5526 South Everett Avenue | 1.48 | 69.2% | 7.6% | 5.33 | |||||||||||||||||||
5.34 | LCM | 5401-5405 South Drexel Boulevard | 1.48 | 69.2% | 7.6% | 5.34 | |||||||||||||||||||
5.35 | LCM | 5468-5470 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | 5.35 | |||||||||||||||||||
5.36 | LCM | 5218-5220 South Kimbark Avenue | 1.48 | 69.2% | 7.6% | 5.36 | |||||||||||||||||||
5.37 | LCM | 5457-5459 South Blackstone Avenue | 1.48 | 69.2% | 7.6% | 5.37 | |||||||||||||||||||
5.38 | LCM | 5336-5338 South Hyde Park Boulevard | 1.48 | 69.2% | 7.6% | 5.38 | |||||||||||||||||||
5.39 | LCM | 5405-5407 South Woodlawn Avenue | 1.48 | 69.2% | 7.6% | 5.39 | |||||||||||||||||||
5.40 | LCM | 1018 East 54th Street | 1.48 | 69.2% | 7.6% | 5.40 | |||||||||||||||||||
5.41 | LCM | 5128-5132 South Cornell Avenue | 1.48 | 69.2% | 7.6% | 5.41 | |||||||||||||||||||
5.42 | LCM | 5110 South Harper Avenue | 1.48 | 69.2% | 7.6% | 5.42 | |||||||||||||||||||
6 | JPMCB | BJ’s Wholesale Club | NAP | NAP | NAP | NAP | NAP | 6 | |||||||||||||||||
7 | LCM | Hampton Roads Office Portfolio | 7.97750 | 151,941,054 | 1.16 | 82.0% | 9.4% | 7 | |||||||||||||||||
7.01 | LCM | 510 Independence Parkway | 1.16 | 82.0% | 9.4% | 7.01 | |||||||||||||||||||
7.02 | LCM | 676 Independence Parkway | 1.16 | 82.0% | 9.4% | 7.02 | |||||||||||||||||||
7.03 | LCM | 700 Independence Parkway | 1.16 | 82.0% | 9.4% | 7.03 | |||||||||||||||||||
7.04 | LCM | 1309 Executive Boulevard | 1.16 | 82.0% | 9.4% | 7.04 | |||||||||||||||||||
7.05 | LCM | 1317 Executive Boulevard | 1.16 | 82.0% | 9.4% | 7.05 | |||||||||||||||||||
7.06 | LCM | 200 Golden Oak Court | 1.16 | 82.0% | 9.4% | 7.06 | |||||||||||||||||||
7.07 | LCM | 1301 Executive Boulevard | 1.16 | 82.0% | 9.4% | 7.07 | |||||||||||||||||||
7.08 | LCM | 505 Independence Parkway | 1.16 | 82.0% | 9.4% | 7.08 | |||||||||||||||||||
7.09 | LCM | 1313 Executive Boulevard | 1.16 | 82.0% | 9.4% | 7.09 | |||||||||||||||||||
7.10 | LCM | 208 Golden Oak Court | 1.16 | 82.0% | 9.4% | 7.10 | |||||||||||||||||||
7.11 | LCM | 1305 Executive Boulevard | 1.16 | 82.0% | 9.4% | 7.11 | |||||||||||||||||||
7.12 | LCM | 500 Independence Parkway | 1.16 | 82.0% | 9.4% | 7.12 | |||||||||||||||||||
7.13 | LCM | 501 Independence Parkway | 1.16 | 82.0% | 9.4% | 7.13 | |||||||||||||||||||
7.14 | LCM | 1 Enterprise Parkway | 1.16 | 82.0% | 9.4% | 7.14 | |||||||||||||||||||
7.15 | LCM | 1457 Miller Store Road | 1.16 | 82.0% | 9.4% | 7.15 | |||||||||||||||||||
7.16 | LCM | 2809 South Lynnhaven Road | 1.16 | 82.0% | 9.4% | 7.16 | |||||||||||||||||||
7.17 | LCM | 22 Enterprise Parkway | 1.16 | 82.0% | 9.4% | 7.17 | |||||||||||||||||||
7.18 | LCM | 521 Butler Farm Road | 1.16 | 82.0% | 9.4% | 7.18 | |||||||||||||||||||
7.19 | LCM | 21 Enterprise Parkway | 1.16 | 82.0% | 9.4% | 7.19 | |||||||||||||||||||
7.20 | LCM | 484 Viking Drive | 1.16 | 82.0% | 9.4% | 7.20 | |||||||||||||||||||
7.21 | LCM | 629 Phoenix Drive | 1.16 | 82.0% | 9.4% | 7.21 | |||||||||||||||||||
7.22 | LCM | 5 Manhattan Square | 1.16 | 82.0% | 9.4% | 7.22 | |||||||||||||||||||
8 | LCM | Colorado Square | NAP | NAP | NAP | NAP | NAP | 8 | |||||||||||||||||
9 | JPMCB | Sunset North | NAP | 150,000,000 | 2.63 | 66.1% | 9.1% | 9 | |||||||||||||||||
10 | JPMCB | Jersey City Group 2 | NAP | NAP | NAP | NAP | NAP | 10 | |||||||||||||||||
10.01 | JPMCB | 126, 130 & 134 Corbin Avenue | NAP | NAP | NAP | 10.01 | |||||||||||||||||||
10.02 | JPMCB | 500 Baldwin Avenue | NAP | NAP | NAP | 10.02 | |||||||||||||||||||
10.03 | JPMCB | 1062 West Side Avenue | NAP | NAP | NAP | 10.03 | |||||||||||||||||||
10.04 | JPMCB | 38 & 42 Broadway | NAP | NAP | NAP | 10.04 | |||||||||||||||||||
10.05 | JPMCB | 384 Baldwin Avenue | NAP | NAP | NAP | 10.05 | |||||||||||||||||||
10.06 | JPMCB | 943 Pavonia Avenue | NAP | NAP | NAP | 10.06 | |||||||||||||||||||
10.07 | JPMCB | 863 Pavonia Avenue | NAP | NAP | NAP | 10.07 | |||||||||||||||||||
10.08 | JPMCB | 429 Hoboken Avenue | NAP | NAP | NAP | 10.08 | |||||||||||||||||||
11 | LCM | Belvedere Place | NAP | 44,000,000 | 2.62 | 62.0% | 10.4% | 11 | |||||||||||||||||
12 | LCM | Union Heights | NAP | NAP | NAP | NAP | NAP | 12 | |||||||||||||||||
13 | LCM | The Residence Inn by Marriott South Beach | NAP | NAP | NAP | NAP | NAP | 89.3% | 165.68 | 148.01 | 88.8% | 176.90 | 157.10 | 88.1% | 186.06 | 163.93 | 87.5% | 186.06 | 162.80 | 13 | |||||
14 | LCM | Brooklyn Renaissance Plaza | NAP | 89,312,076 | 1.43 | 48.3% | 9.0% | 14 | |||||||||||||||||
15 | LCM | 8571 Rivers Avenue | NAP | NAP | NAP | NAP | NAP | 15 | |||||||||||||||||
16 | JPMCB | Grand Canal Shoppes | 6.25000 | 975,000,000 | 1.67 | 59.5% | 7.5% | 16 | |||||||||||||||||
17 | JPMCB | 600 & 620 National Avenue | NAP | 137,900,000 | 1.93 | 70.0% | 7.2% | 17 | |||||||||||||||||
18 | JPMCB | Tysons Tower | NAP | 190,000,000 | 3.07 | 52.1% | 11.0% | 18 | |||||||||||||||||
19 | JPMCB | Guardian Self Storage - Boulder | NAP | NAP | NAP | NAP | NAP | 19 | |||||||||||||||||
20 | JPMCB | Hilton Cincinnati Netherland Plaza | NAP | 72,500,000 | 1.62 | 68.7% | 10.9% | 75.2% | 149.52 | 112.47 | 72.6% | 156.96 | 113.98 | 75.1% | 155.36 | 116.66 | 74.8% | 154.12 | 115.28 | 74.8% | 154.12 | 115.28 | 20 | ||
21 | LCM | Plaza at the Border | NAP | NAP | NAP | NAP | NAP | 21 | |||||||||||||||||
22 | LCM | Prospect Park | NAP | NAP | NAP | NAP | NAP | 22 | |||||||||||||||||
23 | LCM | The Sutherland | NAP | NAP | NAP | NAP | NAP | 23 | |||||||||||||||||
24 | LCM | Richmond City Center | NAP | NAP | NAP | NAP | NAP | 24 | |||||||||||||||||
25 | LCM | KB Dallas DaVita Portfolio | NAP | NAP | NAP | NAP | NAP | 25 | |||||||||||||||||
25.01 | LCM | KB DaVita Dallas Portfolio - Lewisville | NAP | NAP | NAP | 25.01 | |||||||||||||||||||
25.02 | LCM | KB DaVita Dallas Portfolio - Fort Worth | NAP | NAP | NAP | 25.02 | |||||||||||||||||||
25.03 | LCM | KB DaVita Dallas Portfolio - Flower Mound | NAP | NAP | NAP | 25.03 | |||||||||||||||||||
25.04 | LCM | KB DaVita Dallas Portfolio - Plano | NAP | NAP | NAP | 25.04 | |||||||||||||||||||
26 | LCM | NOV Headquarters | NAP | 39,200,000 | 1.71 | 68.8% | 8.2% | 26 | |||||||||||||||||
27 | LCM | Island Security Self Storage | NAP | NAP | NAP | NAP | NAP | 27 | |||||||||||||||||
28 | LCM | HD Supply Portfolio | NAP | NAP | NAP | NAP | NAP | 28 | |||||||||||||||||
28.01 | LCM | Core & Main - Charlotte, NC | NAP | NAP | NAP | 28.01 | |||||||||||||||||||
28.02 | LCM | HD Supply - Raleigh, NC | NAP | NAP | NAP | 28.02 | |||||||||||||||||||
28.03 | LCM | Stericycle - Raleigh, NC | NAP | NAP | NAP | 28.03 | |||||||||||||||||||
28.04 | LCM | HD Supply - Tampa FL | NAP | NAP | NAP | 28.04 | |||||||||||||||||||
28.05 | LCM | HD Supply - Pearl, MS | NAP | NAP | NAP | 28.05 | |||||||||||||||||||
28.06 | LCM | ZimaPack HQ - Chesterfield, VA | NAP | NAP | NAP | 28.06 | |||||||||||||||||||
29 | LCM | 5222 South Drexel | NAP | NAP | NAP | NAP | NAP | 29 | |||||||||||||||||
30 | LCM | 6723 Van Nuys Boulevard | NAP | NAP | NAP | NAP | NAP | 30 | |||||||||||||||||
31 | LCM | Opus Seaway | NAP | NAP | NAP | NAP | NAP | 31 | |||||||||||||||||
32 | LCM | Prince Creek Village Center | NAP | NAP | NAP | NAP | NAP | 32 |
A-1-12