Loading...
Docoh

JP Morgan Chase Commercial Mortgage Securities

Filed: 7 Oct 20, 9:39pm

 

  FREE WRITING PROSPECTUS
  FILED PURSUANT TO RULE 433
  REGISTRATION FILE NO.: 333-226123-10
   

 

 

 

 

Free Writing Prospectus dated October [7], 2020

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

 

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

 

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in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

 

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

 

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

 

 

 

 

 

 

 

ANNEX A-1         
           
           
           
        Number ofProperty  Property
Loan #SellerProperty NameStreet AddressCityStateZip CodeCountyPropertiesTypeSubtype
1GACCMoffett Place - Building 61195 Borregas AvenueSunnyvaleCA94089Santa Clara1OfficeCBD
2JPMCB/CREFI120 Wall Street120 Wall StreetNew YorkNY10005New York1OfficeCBD
3CREFI/GACCMGM Grand & Mandalay BayVariousLas VegasNVVariousClark2HotelFull Service
3.01CREFI/GACCMGM Grand3799 South Las Vegas BoulevardLas VegasNV89109Clark1HotelFull Service
3.02CREFI/GACCMandalay Bay3950 South Las Vegas BoulevardLas VegasNV89119Clark1HotelFull Service
4JPMCB4 West 58th Street4 West 58th StreetNew YorkNY10019New York1Mixed UseOffice/Retail
5CREFINorthern Trust Office2160 East Elliot RoadTempeAZ85283Maricopa1OfficeCBD
6GACCColeman Highline1161, 1167 & 1173 Coleman AvenueSan JoseCA95110Santa Clara1OfficeSuburban
7GACCPoint West PortfolioVariousSacramentoCA95815Sacramento3OfficeSuburban
7.01GACC1610 & 1620 Arden Way1610 & 1620 Arden WaySacramentoCA95815Sacramento1OfficeSuburban
7.02GACC1545 River Park Drive1545 River Park DriveSacramentoCA95815Sacramento1OfficeSuburban
7.03GACC1601 Response Road1601 Response RoadSacramentoCA95815Sacramento1OfficeSuburban
8CREFISkywater Technology HQ2401 East 86th StreetBloomingtonMN55425Hennepin1IndustrialFlex/R&D
9JPMCBAgellan PortfolioVariousVariousVariousVariousVarious46VariousVarious
9.01JPMCBSarasota Distribution Hub6100 McIntosh RoadSarasotaFL34238Sarasota1IndustrialWarehouse/Distribution
9.02JPMCBNaperville Woods Office Center1000 & 1100 East Warrenville RoadNapervilleIL60563DuPage1OfficeSuburban
9.03JPMCBSouthpark Business Park FOP2130, 2150 & 2170 Woodward StreetAustinTX78744Travis1IndustrialFlex
9.04JPMCBSupervalu1201 John Burgess DriveFort WorthTX76140Tarrant1IndustrialWarehouse/Distribution
9.05JPMCBPlainfield Business Center IV2151 Airwest BoulevardPlainfieldIN46168Hendricks1IndustrialWarehouse/Distribution
9.06JPMCBBeltway III10900 Corporate Centre DriveHoustonTX77041Harris1OfficeCBD
9.07JPMCB4405 Continental Dr4405 Continental DriveFlintMI48507Genesee1IndustrialWarehouse/Distribution
9.08JPMCBBeltway IV4920 Westway Park BoulevardHoustonTX77041Harris1OfficeCBD
9.09JPMCBSandy Plains Business Park1800 Sandy Plains Industrial ParkwayMariettaGA30066Cobb1IndustrialFlex
9.10JPMCBColiseum Distribution Center #11143 AT&T Center ParkwaySan AntonioTX78219Bexar1IndustrialWarehouse/Distribution
9.11JPMCBSilber Industrial Park2055, 2105 & 2155 Silber RoadHoustonTX77055Harris1IndustrialWarehouse/Distribution
9.12JPMCBSouthpark Business Park M4120 Freidrich LaneAustinTX78744Travis1IndustrialFlex
9.13JPMCBWest by Northwest Business Blvd6100 & 6120 West by Northwest BoulevardHoustonTX77040Harris1IndustrialFlex
9.14JPMCBNorcross Center2100 & 2200 Norcross ParkwayNorcrossGA30071Gwinnett1IndustrialFlex
9.15JPMCBGoshen Springs5801 & 5901 Goshen Springs RoadNorcrossGA30071Gwinnett1IndustrialFlex
9.16JPMCBLong Point Center6500 & 6600 Long Point RoadHoustonTX77055Harris1IndustrialWarehouse/Distribution
9.17JPMCBCorridor Park D100 Michael Angelo WayAustinTX78728Travis1IndustrialFlex
9.18JPMCBSouthport 1-45975-6049 South Loop EastHoustonTX77033Harris1IndustrialFlex
9.19JPMCBJameel9001 & 9101 Jameel RoadHoustonTX77040Harris1IndustrialFlex
9.20JPMCBBeltway II11000 Corporate Centre DriveHoustonTX77041Harris1OfficeCBD
9.21JPMCBBraker Center 42120 West Braker LaneAustinTX78758Travis1IndustrialFlex
9.22JPMCBNorthgreen 1-41400-1412 North Sam Houston Parkway EastHoustonTX77032Harris1IndustrialFlex
9.23JPMCBMinimax2301 Minimax DriveHoustonTX77008Harris1IndustrialWarehouse/Distribution
9.24JPMCBSouthpark Business Park E2100 East Saint Elmo RoadAustinTX78744Travis1IndustrialFlex
9.25JPMCB9385 Washington Blvd9385 Washington BoulevardLaurelMD20723Howard1IndustrialFlex
9.26JPMCBRothway6300, 6310 & 6320 Rothway StreetHoustonTX77040Harris1IndustrialFlex
9.27JPMCB2730 Pinnacle2730 Pinnacle DriveElginIL60124Kane1IndustrialWarehouse/Distribution
9.28JPMCBColumbus West - Interchange Rd3671-3701 & 3707-3743 Interchange RoadColumbusOH43204Franklin1IndustrialFlex
9.29JPMCB1346 Oakbrook Drive1346 Oakbrook DriveNorcrossGA30093Gwinnett1IndustrialFlex
9.30JPMCB1230-1236 Hardt Circle1230-1236 Hardt CircleBartlettIL60103DuPage1IndustrialWarehouse/Distribution
9.31JPMCBPine Forest Business Park232 & 302-350 West 38th StreetHoustonTX77018Harris1IndustrialWarehouse/Distribution
9.32JPMCBRittiman East Industrial Park #23 & 245032-5042 & 5100-5128 Service Center DriveSan AntonioTX78218Bexar1IndustrialFlex
9.33JPMCB1351 Oakbrook Drive1351 Oakbrook DriveNorcrossGA30093Gwinnett1IndustrialFlex
9.34JPMCB1325 Oakbrook Drive1325 Oakbrook DriveNorcrossGA30093Gwinnett1IndustrialFlex
9.35JPMCB490 Heartland Drive490 North Heartland DriveSugar GroveIL60554Kane1IndustrialWarehouse/Distribution
9.36JPMCB1265 Oakbrook Drive1265 Oakbrook DriveNorcrossGA30093Gwinnett1IndustrialFlex
9.37JPMCBColumbus West - Business Park3949 Business Park DriveColumbusOH43204Franklin1IndustrialFlex
9.38JPMCB1155 Bowes Road1155 Bowes RoadElginIL60123Kane1IndustrialWarehouse/Distribution
9.39JPMCB1280 Oakbrook Drive1280 Oakbrook DriveNorcrossGA30093Gwinnett1IndustrialFlex
9.40JPMCBCox Business Center1300, 1310, 1320 & 1330 Cox AvenueErlangerKY41018Boone1IndustrialWarehouse/Distribution
9.41JPMCB2002 Bloomingdale2002 Bloomingdale RoadGlendale HeightsIL60139DuPage1IndustrialWarehouse/Distribution
9.42JPMCB333 Charles Court333 Charles CourtWest ChicagoIL60185DuPage1IndustrialWarehouse/Distribution
9.43JPMCB483 Heartland Drive483 North Heartland DriveSugar GroveIL60554Kane1IndustrialWarehouse/Distribution
9.44JPMCB1256 Oakbrook Drive1256 Oakbrook DriveNorcrossGA30093Gwinnett1IndustrialFlex
9.45JPMCB550 Heartland550 North Heartland DriveSugar GroveIL60554Kane1IndustrialWarehouse
9.46JPMCBRittiman East Industrial Park #225008-5030 Service Center DriveSan AntonioTX78218Bexar1IndustrialWarehouse/Distribution
10CREFI2010 South Lamar2010 South Lamar BoulevardAustinTX78704Travis1OfficeCBD
11GSMC333 South Wabash333 South Wabash AvenueChicagoIL60604Cook1OfficeCBD
12CREFIRedmond Town Center7330, 7530 & 7345 164th Avenue NortheastRedmondWA98052King1Mixed UseRetail/Office
13GSMCEarhart Corporate Center2211 Old Earhart RoadAnn ArborMI48105Washtenaw1OfficeSuburban
14CREFI2665 North First2665 North First StreetSan JoseCA95134Santa Clara1OfficeCBD
15CREFIKW PortfolioVariousVariousCAVariousVarious2VariousVarious
15.01CREFI10054 Old Grove Road10054 Old Grove RoadSan DiegoCA92131San Diego1IndustrialFlex/R&D
15.02CREFI2742 Dow Avenue2742 Dow AvenueTustinCA92780Orange1OfficeSuburban
16GSMCUSAA Plano5543 Legacy DrivePlanoTX75024Collin1OfficeSuburban
17GSMCThe Hub2994 Third AvenueBronxNY10455Bronx1Mixed UseRetail/Office
18JPMCBTroy Technology Park1835-1975 Technology Drive and 1960 Ring DriveTroyMI48083Oakland1Mixed UseIndustrial/Office
19GSMCAmazon Industrial PortfolioVariousVariousVariousVariousVarious2IndustrialWarehouse/Distribution
19.01GSMC12900 Pecan Park Road12900 Pecan Park RoadJacksonvilleFL32218Duval1IndustrialWarehouse/Distribution
19.02GSMC6925 Riverview Avenue6925 Riverview AvenueKansas CityKS66102Wyandotte1IndustrialWarehouse/Distribution
20GSMCWestlake Center2801 Post Oak BoulevardHoustonTX77056Harris1OfficeSuburban
21GACCHome Ranch Health Center18601-18653 Yorba Linda BoulevardYorba LindaCA92886Orange1Mixed UseMedical/Retail
22CREFIKeylock Storage PortfolioVariousVariousVariousVariousVarious5Self StorageSelf Storage
22.01CREFIMead14106 North Market StreetMeadWA99021Spokane1Self StorageSelf Storage
22.02CREFIFranklin1975 East Franklin RoadMeridianID83642Ada1Self StorageSelf Storage
22.03CREFIBoise450 South Maple Grove RoadBoiseID83709Ada1Self StorageSelf Storage
22.04CREFIFruitland3735 North Fruitland LaneCoeur d'AleneID83815Kootenai1Self StorageSelf Storage
22.05CREFIPendleton1220 Airport RoadPendletonOR97801Umatilla1Self StorageSelf Storage
23GSMC711 Fifth Avenue711 5th AvenueNew YorkNY10022New York1Mixed UseOffice/Retail
24CREFI6655 Wedgwood6655 Wedgwood Road NorthMaple GroveMN55311Hennepin1IndustrialFlex/R&D
25CREFIMid Atlantic Storage PortfolioVariousVariousVariousVariousVarious2Self StorageSelf Storage
25.01CREFIStorage at Atlas40 Cindy LaneOcean TownshipNJ07712Monmouth1Self StorageSelf Storage
25.02CREFIStorage at Mont Mini947 & 1070 Bethlehem PikeMontgomeryvillePA18936Montgomery1Self StorageSelf Storage
26GSMC3861 Sepulveda Boulevard3861 Sepulveda BoulevardCulver CityCA90230Los Angeles1OfficeMedical
27GSMCPell City Shopping Center1019 Martin Street SouthPell CityAL35128Saint Clair1RetailAnchored
28GACCTesla Production Center3059-3067 North Elston AvenueChicagoIL60618Cook1RetailOther
29GSMCStorage Post – Jefferson, LA225 River RoadJeffersonLA70121Jefferson1Self StorageSelf Storage
30GACCDiversey316 Hart StreetWatertownWI53094Jefferson1IndustrialManufacturing
31CREFI167 North 6th Street167 North 6th StreetBrooklynNY11211Kings1MultifamilyMid-Rise
32CREFI47 Ann47 Ann StreetNew YorkNY10038New York1Mixed UseMultifamily/Retail
33GACCRosencrans Apartment Homes4400-4500, 4520 & 4570 Rosencrans DriveWest RichlandWA99353Benton1MultifamilyGarden
34CREFI71 Leonard71 Leonard StreetNew YorkNY10013New York1Mixed UseMultifamily/Office

 

 

 

 

ANNEX A-1               
                 
                 
             Original Current 
    Year  Unit of    OccupancyAppraisedAppraisalCurrentOriginalBalanceCurrent  Balance% of Initial
Loan #SellerProperty NameYear BuiltRenovatedUnits MeasureOccupancy %DateValue ($)DateLTV %Balance ($)per Unit ($)Balance ($)per Unit ($)Pool Balance
1GACCMoffett Place - Building 62020 314,352Square Feet100.0%10/06/20359,200,00005/01/2137.1%74,850,00042374,850,0004238.3%
2JPMCB/CREFI120 Wall Street19292013668,276Square Feet95.1%08/31/20285,000,00008/25/2057.9%70,000,00024770,000,0002477.7%
3CREFI/GACCMGM Grand & Mandalay BayVarious 9,748Rooms87.5%06/30/204,600,000,00001/10/2035.5%70,000,000167,64570,000,000167,6457.7%
3.01CREFI/GACCMGM Grand1993 4,998Rooms83.9%06/30/202,505,000,00001/10/20 38,150,000 38,150,000 4.2%
3.02CREFI/GACCMandalay Bay1999 4,750Rooms91.7%06/30/202,095,000,00001/10/20 31,850,000 31,850,000 3.5%
4JPMCB4 West 58th Street19482016-201983,537Square Feet100.0%01/14/20180,000,00002/01/2069.4%62,500,0001,49662,500,0001,4966.9%
5CREFINorthern Trust Office2015 149,371Square Feet100.0%10/01/2064,500,00005/12/2062.6%40,400,00027040,400,0002704.5%
6GACCColeman Highline2020 380,951Square Feet100.0%10/06/20305,100,00010/01/2050.8%40,000,00040740,000,0004074.4%
7GACCPoint West PortfolioVarious 346,227Square Feet84.7%08/31/2066,500,00007/23/2059.4%39,500,00011439,500,0001144.4%
7.01GACC1610 & 1620 Arden Way1983, 2000 150,188Square Feet82.5%08/31/2030,710,00007/23/20 18,129,502 18,129,502 2.0%
7.02GACC1545 River Park Drive1982 121,606Square Feet89.3%08/31/2023,100,00007/23/20 13,636,975 13,636,975 1.5%
7.03GACC1601 Response Road1984 74,433Square Feet81.4%08/31/2013,100,00007/23/20 7,733,523 7,733,523 0.9%
8CREFISkywater Technology HQ1985, 1994, 2000, 2020 393,765Square Feet100.0%10/06/2078,800,00007/22/2049.5%39,000,0009939,000,000994.3%
9JPMCBAgellan PortfolioVariousVarious6,094,177Square Feet90.4%Various551,000,000Various41.9%35,000,0003835,000,000383.9%
9.01JPMCBSarasota Distribution Hub19812007906,449Square Feet100.0%06/01/2070,200,00002/17/20 4,411,042 4,411,042 0.5%
9.02JPMCBNaperville Woods Office Center1981, 19882007482,497Square Feet95.4%06/01/2068,800,00002/20/20 4,380,645 4,380,645 0.5%
9.03JPMCBSouthpark Business Park FOP1982 187,075Square Feet100.0%06/01/2034,900,00002/18/20 2,222,457 2,222,457 0.2%
9.04JPMCBSupervalu1996 253,800Square Feet100.0%10/07/2026,720,00003/02/20 1,677,047 1,677,047 0.2%
9.05JPMCBPlainfield Business Center IV1999 434,354Square Feet100.0%06/01/2024,100,00002/17/20 1,534,615 1,534,615 0.2%
9.06JPMCBBeltway III2005 130,566Square Feet100.0%06/01/2020,100,00002/20/20 1,280,149 1,280,149 0.1%
9.07JPMCB4405 Continental Dr19992006400,000Square Feet100.0%10/07/2018,750,00002/12/20 1,194,169 1,194,169 0.1%
9.08JPMCBBeltway IV2006 131,702Square Feet72.6%06/01/2017,200,00002/20/20 1,095,161 1,095,161 0.1%
9.09JPMCBSandy Plains Business Park1986 167,329Square Feet94.3%06/01/2015,700,00002/14/20 1,012,655 1,012,655 0.1%
9.10JPMCBColiseum Distribution Center #11978 208,000Square Feet100.0%10/07/2015,900,00003/13/20 999,628 999,628 0.1%
9.11JPMCBSilber Industrial Park1978 198,970Square Feet90.4%06/01/2014,100,00002/12/20 898,015 898,015 0.1%
9.12JPMCBSouthpark Business Park M1983 72,550Square Feet100.0%06/01/2013,100,00002/18/20 833,747 833,747 0.1%
9.13JPMCBWest by Northwest Business Blvd1983 122,750Square Feet91.5%06/01/2012,800,00002/12/20 814,640 814,640 0.1%
9.14JPMCBNorcross Center1988 169,951Square Feet100.0%06/01/2012,300,00002/14/20 783,375 783,375 0.1%
9.15JPMCBGoshen Springs1986 152,319Square Feet95.3%06/01/2010,700,00002/14/20 680,893 680,893 0.1%
9.16JPMCBLong Point Center1979 189,680Square Feet94.3%06/01/2010,400,00002/12/20 661,787 661,787 0.1%
9.17JPMCBCorridor Park D1999201656,100Square Feet100.0%10/07/2010,300,00002/18/20 655,707 655,707 0.1%
9.18JPMCBSouthport 1-41980 149,401Square Feet77.7%06/01/2010,000,00002/21/20 636,600 636,600 0.1%
9.19JPMCBJameel1983 94,900Square Feet87.5%06/01/2010,000,00002/12/20 636,600 636,600 0.1%
9.20JPMCBBeltway II2003 101,039Square Feet13.3%06/01/209,700,00002/20/20 617,494 617,494 0.1%
9.21JPMCBBraker Center 41984199945,913Square Feet90.3%06/01/209,400,00002/18/20 598,387 598,387 0.1%
9.22JPMCBNorthgreen 1-41982 118,736Square Feet61.7%06/01/208,600,00002/18/20 547,146 547,146 0.1%
9.23JPMCBMinimax1967 119,821Square Feet100.0%06/01/208,100,00002/18/20 515,881 515,881 0.1%
9.24JPMCBSouthpark Business Park E1982199249,966Square Feet100.0%10/07/207,500,00002/18/20 477,667 477,667 0.1%
9.25JPMCB9385 Washington Blvd1988200757,590Square Feet92.2%06/01/207,300,00002/20/20 464,640 464,640 0.1%
9.26JPMCBRothway1983 75,460Square Feet43.8%06/01/207,200,00002/12/20 458,561 458,561 0.1%
9.27JPMCB2730 Pinnacle2005200744,990Square Feet100.0%10/07/206,100,00002/21/20 388,213 388,213 0.0%
9.28JPMCBColumbus West - Interchange Rd1974 91,200Square Feet89.5%06/01/205,650,00002/18/20 359,553 359,553 0.0%
9.29JPMCB1346 Oakbrook Drive1985 71,591Square Feet100.0%06/01/205,400,00002/14/20 343,921 343,921 0.0%
9.30JPMCB1230-1236 Hardt Circle2008 60,080Square Feet75.1%06/01/205,200,00002/21/20 330,893 330,893 0.0%
9.31JPMCBPine Forest Business Park1980 80,091Square Feet30.9%06/01/204,900,00002/12/20 311,787 311,787 0.0%
9.32JPMCBRittiman East Industrial Park #23 & 241983 50,806Square Feet90.6%06/01/203,870,00003/13/20 246,650 246,650 0.0%
9.33JPMCB1351 Oakbrook Drive1985 36,489Square Feet68.5%06/01/203,850,00002/14/20 244,913 244,913 0.0%
9.34JPMCB1325 Oakbrook Drive1986 53,120Square Feet100.0%06/01/203,800,00002/14/20 242,308 242,308 0.0%
9.35JPMCB490 Heartland Drive2002 39,520Square Feet100.0%10/07/203,750,00002/21/20 238,834 238,834 0.0%
9.36JPMCB1265 Oakbrook Drive1985 51,200Square Feet100.0%06/01/203,650,00002/14/20 232,754 232,754 0.0%
9.37JPMCBColumbus West - Business Park1996200592,618Square Feet0.0%10/07/203,500,00002/18/20 223,201 223,201 0.0%
9.38JPMCB1155 Bowes Road2006 34,400Square Feet0.0%10/07/203,450,00002/21/20 219,727 219,727 0.0%
9.39JPMCB1280 Oakbrook Drive1986 46,400Square Feet100.0%10/07/203,400,00002/14/20 216,253 216,253 0.0%
9.40JPMCBCox Business Center1987 52,040Square Feet100.0%06/01/203,350,00003/13/20 213,648 213,648 0.0%
9.41JPMCB2002 Bloomingdale1998 31,919Square Feet100.0%06/01/203,050,00002/21/20 194,541 194,541 0.0%
9.42JPMCB333 Charles Court2007 36,623Square Feet100.0%06/01/203,000,00002/21/20 191,067 191,067 0.0%
9.43JPMCB483 Heartland Drive2010 36,426Square Feet84.1%06/01/203,000,00002/21/20 191,067 191,067 0.0%
9.44JPMCB1256 Oakbrook Drive1985 40,392Square Feet87.5%06/01/202,950,00002/14/20 187,593 187,593 0.0%
9.45JPMCB550 Heartland2000200730,328Square Feet100.0%10/07/202,650,00002/21/20 168,486 168,486 0.0%
9.46JPMCBRittiman East Industrial Park #221983 37,026Square Feet83.8%06/01/202,610,00003/13/20 165,881 165,881 0.0%
10CREFI2010 South Lamar2019 80,067Square Feet100.0%10/06/2053,600,00006/18/2059.9%32,100,00040132,100,0004013.6%
11GSMC333 South Wabash197220191,207,380Square Feet90.5%08/01/20382,000,00007/01/2062.8%30,000,00019930,000,0001993.3%
12CREFIRedmond Town Center1996, 1999, 2013 386,415Square Feet92.9%01/15/20151,000,00008/04/2067.2%30,000,00026330,000,0002633.3%
13GSMCEarhart Corporate Center2006 203,056Square Feet95.3%09/30/2048,000,00008/17/2062.5%30,000,00014830,000,0001483.3%
14CREFI2665 North First19832014130,723Square Feet82.9%08/28/2048,600,00007/27/2059.7%29,000,00022229,000,0002223.2%
15CREFIKW Portfolio1982Various137,412Square Feet100.0%10/06/2043,570,000Various65.0%28,330,25020628,330,2502063.1%
15.01CREFI10054 Old Grove Road1982201885,824Square Feet100.0%10/06/2022,720,00008/15/20 14,830,250 14,830,250 1.6%
15.02CREFI2742 Dow Avenue19822007, 202051,588Square Feet100.0%10/06/2020,850,00008/27/20 13,500,000 13,500,000 1.5%
16GSMCUSAA Plano2012 230,621Square Feet100.0%10/01/20119,900,00008/02/2053.0%25,000,00027625,000,0002762.8%
17GSMCThe Hub2006 172,136Square Feet100.0%09/30/2080,800,00009/01/2054.7%25,000,00025725,000,0002572.8%
18JPMCBTroy Technology Park1986-19872005-2019425,192Square Feet85.8%07/14/2061,700,00007/27/2072.9%25,000,00010625,000,0001062.8%
19GSMCAmazon Industrial Portfolio2017 1,713,210Square Feet100.0%10/01/20215,000,00007/13/2064.7%24,100,0008124,100,000812.7%
19.01GSMC12900 Pecan Park Road2017 856,605Square Feet100.0%10/01/20108,000,00007/13/20 12,140,093 12,140,093 1.3%
19.02GSMC6925 Riverview Avenue2017 856,605Square Feet100.0%10/01/20107,000,00007/13/20 11,959,907 11,959,907 1.3%
20GSMCWestlake Center19722001129,441Square Feet100.0%09/03/2032,600,00007/01/2066.3%21,600,00016721,600,0001672.4%
21GACCHome Ranch Health Center1984 60,639Square Feet83.6%05/31/2031,500,00004/19/2058.2%20,400,00033620,400,0003362.3%
22CREFIKeylock Storage PortfolioVarious 338,076Square Feet82.6%08/21/2029,100,000Various67.5%19,642,5005819,642,500582.2%
22.01CREFIMead2002 68,110Square Feet80.4%08/21/207,500,00007/13/20 5,140,000 5,140,000 0.6%
22.02CREFIFranklin2016 75,350Square Feet93.5%08/21/206,300,00007/11/20 4,425,000 4,425,000 0.5%
22.03CREFIBoise1998 78,274Square Feet80.5%08/21/206,300,00007/13/20 4,270,000 4,270,000 0.5%
22.04CREFIFruitland1998 56,946Square Feet77.6%08/21/204,900,00007/13/20 3,192,500 3,192,500 0.4%
22.05CREFIPendleton1984 59,396Square Feet78.9%08/21/204,100,00007/13/20 2,615,000 2,615,000 0.3%
23GSMC711 Fifth Avenue19272013-2019340,024Square Feet76.5%01/31/201,000,000,00001/23/2054.5%15,000,0001,60315,000,0001,6031.7%
24CREFI6655 Wedgwood1989 123,854Square Feet89.3%07/09/2015,250,00008/11/2067.5%10,300,0008310,300,000831.1%
25CREFIMid Atlantic Storage PortfolioVarious 119,145Square Feet86.2%08/11/2018,200,000Various54.9%10,000,0008410,000,000841.1%
25.01CREFIStorage at Atlas1985 58,420Square Feet86.6%08/11/209,750,00008/24/20 5,200,000 5,200,000 0.6%
25.02CREFIStorage at Mont Mini1988, 1989 60,725Square Feet85.7%08/11/208,450,00009/02/20 4,800,000 4,800,000 0.5%
26GSMC3861 Sepulveda Boulevard1983201924,194Square Feet100.0%10/01/2015,800,00008/07/2060.1%9,500,0003939,500,0003931.1%
27GSMCPell City Shopping Center1993 159,205Square Feet98.9%11/04/1912,000,00008/16/1965.0%7,800,000497,800,000490.9%
28GACCTesla Production Center1948, 2018201831,700Square Feet100.0%10/06/2013,400,00008/05/2054.1%7,250,0002297,250,0002290.8%
29GSMCStorage Post – Jefferson, LA1994 56,701Square Feet91.7%08/04/2012,050,00007/27/2058.8%7,080,0001257,080,0001250.8%
30GACCDiversey1919 145,014Square Feet100.0%10/06/2010,400,00007/01/2059.5%6,186,126436,186,126430.7%
31CREFI167 North 6th Street1920201310Units100.0%08/05/209,100,00008/27/2063.7%5,800,000580,0005,800,000580,0000.6%
32CREFI47 Ann1900199912Units100.0%08/10/2011,700,00008/05/2048.7%5,700,000475,0005,700,000475,0000.6%
33GACCRosencrans Apartment Homes1991, 2016, 2020201341Units100.0%09/01/209,350,00008/13/2055.1%5,150,000125,6105,150,000125,6100.6%
34CREFI71 Leonard191019788Units100.0%08/01/204,600,00008/05/2050.0%2,300,000287,5002,300,000287,5000.3%

 

 

 

 

ANNEX A-1             
               
               
       Net       
   CrossedRelated  Interest  Admin.Mortgage Monthly DebtAnnual Debt First  Partial IOPartial IO Loan
Loan #SellerProperty NameLoanBorrowerRate %Fee %Rate %Accrual TypeService ($)Service ($)Note DatePayment DateLast IO PaymentFirst P&I Payment
1GACCMoffett Place - Building 6NoNo3.3692790.030533.33875Actual/360213,077.652,556,931.8008/06/2009/06/20  
2JPMCB/CREFI120 Wall StreetNoNo3.201000.011783.18922Actual/360189,318.402,271,820.8010/01/2011/11/20  
3CREFI/GACCMGM Grand & Mandalay BayNoNo3.558000.011163.54685Actual/360210,432.642,525,191.6802/14/2004/05/20  
3.01CREFI/GACCMGM Grand            
3.02CREFI/GACCMandalay Bay            
4JPMCB4 West 58th StreetNoNo3.680000.014483.66552Actual/360194,328.702,331,944.4002/28/2004/01/20  
5CREFINorthern Trust OfficeNoNo3.560000.014483.54552Actual/360121,517.961,458,215.5209/30/2011/01/20  
6GACCColeman HighlineNoNo2.800000.011782.78822Actual/36094,629.631,135,555.5608/07/2010/06/20  
7GACCPoint West PortfolioNoNo3.067000.034483.03252Actual/360102,357.581,228,290.9609/30/2011/06/20  
7.01GACC1610 & 1620 Arden Way            
7.02GACC1545 River Park Drive            
7.03GACC1601 Response Road            
8CREFISkywater Technology HQNoNo3.440000.014483.42552Actual/360193,990.472,327,885.6409/30/2011/06/20  
9JPMCBAgellan PortfolioNoNo4.628200.011784.61642Actual/360136,864.021,642,368.2407/15/2009/07/20  
9.01JPMCBSarasota Distribution Hub            
9.02JPMCBNaperville Woods Office Center            
9.03JPMCBSouthpark Business Park FOP            
9.04JPMCBSupervalu            
9.05JPMCBPlainfield Business Center IV            
9.06JPMCBBeltway III            
9.07JPMCB4405 Continental Dr            
9.08JPMCBBeltway IV            
9.09JPMCBSandy Plains Business Park            
9.10JPMCBColiseum Distribution Center #1            
9.11JPMCBSilber Industrial Park            
9.12JPMCBSouthpark Business Park M            
9.13JPMCBWest by Northwest Business Blvd            
9.14JPMCBNorcross Center            
9.15JPMCBGoshen Springs            
9.16JPMCBLong Point Center            
9.17JPMCBCorridor Park D            
9.18JPMCBSouthport 1-4            
9.19JPMCBJameel            
9.20JPMCBBeltway II            
9.21JPMCBBraker Center 4            
9.22JPMCBNorthgreen 1-4            
9.23JPMCBMinimax            
9.24JPMCBSouthpark Business Park E            
9.25JPMCB9385 Washington Blvd            
9.26JPMCBRothway            
9.27JPMCB2730 Pinnacle            
9.28JPMCBColumbus West - Interchange Rd            
9.29JPMCB1346 Oakbrook Drive            
9.30JPMCB1230-1236 Hardt Circle            
9.31JPMCBPine Forest Business Park            
9.32JPMCBRittiman East Industrial Park #23 & 24            
9.33JPMCB1351 Oakbrook Drive            
9.34JPMCB1325 Oakbrook Drive            
9.35JPMCB490 Heartland Drive            
9.36JPMCB1265 Oakbrook Drive            
9.37JPMCBColumbus West - Business Park            
9.38JPMCB1155 Bowes Road            
9.39JPMCB1280 Oakbrook Drive            
9.40JPMCBCox Business Center            
9.41JPMCB2002 Bloomingdale            
9.42JPMCB333 Charles Court            
9.43JPMCB483 Heartland Drive            
9.44JPMCB1256 Oakbrook Drive            
9.45JPMCB550 Heartland            
9.46JPMCBRittiman East Industrial Park #22            
10CREFI2010 South LamarNoNo4.130000.014484.11552Actual/360112,011.911,344,142.9209/22/2011/06/20  
11GSMC333 South WabashNoYes - Group 13.530000.043533.4864730/36088,250.001,059,000.0008/12/2010/01/20  
12CREFIRedmond Town CenterNoNo3.850000.011783.83822Actual/360140,642.471,687,709.6402/21/2004/06/2003/06/2204/06/22
13GSMCEarhart Corporate CenterNoNo3.572000.014483.55752Actual/360135,922.031,631,064.3610/02/2011/06/2010/06/2511/06/25
14CREFI2665 North FirstNoNo3.630000.024483.60552Actual/36088,943.401,067,320.8009/22/2011/06/20  
15CREFIKW PortfolioNoNo3.610000.014483.59552Actual/360128,961.411,547,536.9209/24/2011/06/20  
15.01CREFI10054 Old Grove Road            
15.02CREFI2742 Dow Avenue            
16GSMCUSAA PlanoNoNo3.624000.011783.61222Actual/36076,548.61918,583.3208/31/2010/06/20  
17GSMCThe HubNoNo3.493000.014483.47852Actual/36073,781.54885,378.4809/30/2011/06/20  
18JPMCBTroy Technology ParkNoNo3.690000.014483.67552Actual/360114,929.391,379,152.6809/25/2011/01/2010/01/2211/01/22
19GSMCAmazon Industrial PortfolioNoNo3.250000.011783.23822Actual/36066,177.37794,128.4407/30/2009/06/20  
19.01GSMC12900 Pecan Park Road            
19.02GSMC6925 Riverview Avenue            
20GSMCWestlake CenterNoNo3.718000.044483.67352Actual/36099,641.161,195,693.9209/10/2011/06/20  
21GACCHome Ranch Health CenterNoNo3.735000.014483.72052Actual/36064,376.88772,522.5609/29/2011/06/20  
22CREFIKeylock Storage PortfolioNoNo4.280000.014484.26552Actual/36096,974.581,163,694.9609/24/2011/06/20  
22.01CREFIMead            
22.02CREFIFranklin            
22.03CREFIBoise            
22.04CREFIFruitland            
22.05CREFIPendleton            
23GSMC711 Fifth AvenueNoYes - Group 13.160000.013033.14697Actual/36040,048.61480,583.3203/06/2004/06/20  
24CREFI6655 WedgwoodNoNo4.030000.014484.01552Actual/36049,352.08592,224.9609/21/2011/06/2010/06/2311/06/23
25CREFIMid Atlantic Storage PortfolioNoNo3.800000.014483.78552Actual/36032,106.48385,277.7609/25/2011/06/20  
25.01CREFIStorage at Atlas            
25.02CREFIStorage at Mont Mini            
26GSMC3861 Sepulveda BoulevardNoNo3.760000.014483.74552Actual/36030,180.09362,161.0809/15/2011/06/20  
27GSMCPell City Shopping CenterNoNo3.990000.043233.94677Actual/36037,193.44446,321.2812/27/1902/06/2001/06/2502/06/25
28GACCTesla Production CenterNoNo3.452000.014483.43752Actual/36021,145.50253,746.0009/24/2011/06/20  
29GSMCStorage Post – Jefferson, LANoNo3.467000.054483.41252Actual/36020,739.40248,872.8009/08/2011/06/20  
30GACCDiverseyNoNo3.197000.014483.18252Actual/36026,742.80320,913.6009/22/2011/06/2010/06/2211/06/22
31CREFI167 North 6th StreetNoNo3.940000.014483.92552Actual/36019,307.82231,693.8409/24/2011/06/20  
32CREFI47 AnnNoYes - Group 24.030000.014484.01552Actual/36019,408.37232,900.4409/15/2011/06/20  
33GACCRosencrans Apartment HomesNoNo3.814000.014483.79952Actual/36016,595.76199,149.1209/30/2011/06/20  
34CREFI71 LeonardNoYes - Group 24.030000.014484.01552Actual/3607,831.4593,977.4009/15/2011/06/20  

 

 

 

 

ANNEX A-1               
                 
                 
                 
   Rem.Rem.  PaymentGrace PeriodGrace Period  Final  Maturity/ARD MaturityPrepayment
Loan #SellerProperty NameTerm AmortI/O PeriodSeasoningDue Date (Late Payment) (Default)Maturity DateARD LoanMat DateBalance ($) LTV %Provision (Payments)
1GACCMoffett Place - Building 61180120260008/06/30No08/06/3074,850,000 37.1%L(24),Grtr1%orYM(2),DeforGrtr1%orYM(87),O(7)
2JPMCB/CREFI120 Wall Street12001200110010/11/30No10/11/3070,000,000 57.9%YM(24),DeforYM(92),O(4)
3CREFI/GACCMGM Grand & Mandalay Bay1130120750003/05/30Yes03/05/3270,000,000 35.5%Grtr0.5%orYM(31),DeforGrtr0.5%orYM(82),O(7)
3.01CREFI/GACCMGM Grand          38,150,000   
3.02CREFI/GACCMandalay Bay          31,850,000   
4JPMCB4 West 58th Street1130120711003/01/30No03/01/3062,500,000 69.4%L(31),Def(83),O(6)
5CREFINorthern Trust Office84084015510/01/27No10/01/2740,400,000 62.6%L(24),Def(55),O(5)
6GACCColeman Highline1190120160009/06/30No09/06/3040,000,000 50.8%L(25),Def(88),O(7)
7GACCPoint West Portfolio1200120060010/06/30No10/06/3039,500,000 59.4%L(24),Def(91),O(5)
7.01GACC1610 & 1620 Arden Way          18,129,502   
7.02GACC1545 River Park Drive          13,636,975   
7.03GACC1601 Response Road          7,733,523   
8CREFISkywater Technology HQ1203000060010/06/30No10/06/3027,448,720 34.8%L(24),Def(92),O(4)
9JPMCBAgellan Portfolio58060273008/07/25No08/07/2535,000,000 41.9%L(26),Def(30),O(4)
9.01JPMCBSarasota Distribution Hub          4,411,042   
9.02JPMCBNaperville Woods Office Center          4,380,645   
9.03JPMCBSouthpark Business Park FOP          2,222,457   
9.04JPMCBSupervalu          1,677,047   
9.05JPMCBPlainfield Business Center IV          1,534,615   
9.06JPMCBBeltway III          1,280,149   
9.07JPMCB4405 Continental Dr          1,194,169   
9.08JPMCBBeltway IV          1,095,161   
9.09JPMCBSandy Plains Business Park          1,012,655   
9.10JPMCBColiseum Distribution Center #1          999,628   
9.11JPMCBSilber Industrial Park          898,015   
9.12JPMCBSouthpark Business Park M          833,747   
9.13JPMCBWest by Northwest Business Blvd          814,640   
9.14JPMCBNorcross Center          783,375   
9.15JPMCBGoshen Springs          680,893   
9.16JPMCBLong Point Center          661,787   
9.17JPMCBCorridor Park D          655,707   
9.18JPMCBSouthport 1-4          636,600   
9.19JPMCBJameel          636,600   
9.20JPMCBBeltway II          617,494   
9.21JPMCBBraker Center 4          598,387   
9.22JPMCBNorthgreen 1-4          547,146   
9.23JPMCBMinimax          515,881   
9.24JPMCBSouthpark Business Park E          477,667   
9.25JPMCB9385 Washington Blvd          464,640   
9.26JPMCBRothway          458,561   
9.27JPMCB2730 Pinnacle          388,213   
9.28JPMCBColumbus West - Interchange Rd          359,553   
9.29JPMCB1346 Oakbrook Drive          343,921   
9.30JPMCB1230-1236 Hardt Circle          330,893   
9.31JPMCBPine Forest Business Park          311,787   
9.32JPMCBRittiman East Industrial Park #23 & 24          246,650   
9.33JPMCB1351 Oakbrook Drive          244,913   
9.34JPMCB1325 Oakbrook Drive          242,308   
9.35JPMCB490 Heartland Drive          238,834   
9.36JPMCB1265 Oakbrook Drive          232,754   
9.37JPMCBColumbus West - Business Park          223,201   
9.38JPMCB1155 Bowes Road          219,727   
9.39JPMCB1280 Oakbrook Drive          216,253   
9.40JPMCBCox Business Center          213,648   
9.41JPMCB2002 Bloomingdale          194,541   
9.42JPMCB333 Charles Court          191,067   
9.43JPMCB483 Heartland Drive          191,067   
9.44JPMCB1256 Oakbrook Drive          187,593   
9.45JPMCB550 Heartland          168,486   
9.46JPMCBRittiman East Industrial Park #22          165,881   
10CREFI2010 South Lamar84084060010/06/27No10/06/2732,100,000 59.9%L(24),Grtr1%orYM(56),O(4)
11GSMC333 South Wabash95096115 (Once per year)5 (Once per year)09/01/28No09/01/2830,000,000 62.8%L(47),Def(43),O(6)
12CREFIRedmond Town Center5336024760003/06/25No03/06/2528,362,230 63.5%L(31),Def(25),O(4)
13GSMCEarhart Corporate Center12036060060010/06/30No10/06/3027,022,980 56.3%L(24),Def(91),O(5)
14CREFI2665 North First1200120060010/06/30No10/06/3029,000,000 59.7%L(11),Grtr1%orYM(106),O(3)
15CREFIKW Portfolio1203600060010/06/30No10/06/3022,181,591 50.9%L(24),Def(92),O(4)
15.01CREFI10054 Old Grove Road          11,611,565   
15.02CREFI2742 Dow Avenue          10,570,026   
16GSMCUSAA Plano1190120160009/06/30Yes08/06/3125,000,000 53.0%L(11),Grtr1%orYM(105),O(4)
17GSMCThe Hub1200120060010/06/30No10/06/3025,000,000 54.7%L(24),Def(92),O(4)
18JPMCBTroy Technology Park12036024010010/01/30No10/01/3020,873,798 60.9%L(24),Def(93),O(3)
19GSMCAmazon Industrial Portfolio1050107260007/06/29No07/06/2924,100,000 64.7%L(26),Def(74),O(7)
19.01GSMC12900 Pecan Park Road          12,140,093   
19.02GSMC6925 Riverview Avenue          11,959,907   
20GSMCWestlake Center1103600060012/06/29No12/06/2917,435,798 53.5%L(24),Grtr1%orYM(81),O(5)
21GACCHome Ranch Health Center1200120060010/06/30No10/06/3020,400,000 58.2%L(24),Def(91),O(5)
22CREFIKeylock Storage Portfolio1203600060010/06/30No10/06/3015,758,299 54.2%L(24),Def(93),O(3)
22.01CREFIMead          4,123,592   
22.02CREFIFranklin          3,549,979   
22.03CREFIBoise          3,425,630   
22.04CREFIFruitland          2,561,200   
22.05CREFIPendleton          2,097,897   
23GSMC711 Fifth Avenue1130120760003/06/30No03/06/3015,000,000 54.5%L(31),Def(82),O(7)
24CREFI6655 Wedgwood12036036060010/06/30No10/06/308,916,631 58.5%L(24),Def(92),O(4)
25CREFIMid Atlantic Storage Portfolio1200120060010/06/30No10/06/3010,000,000 54.9%L(24),Def(91),O(5)
25.01CREFIStorage at Atlas          5,200,000   
25.02CREFIStorage at Mont Mini          4,800,000   
26GSMC3861 Sepulveda Boulevard1200120065 (Once per year, only two times)010/06/30No10/06/309,500,000 60.1%L(24),Grtr1%orYM(92),O(4)
27GSMCPell City Shopping Center11136060960001/06/30No01/06/307,077,288 59.0%L(33),Def(83),O(4)
28GACCTesla Production Center1200120060010/06/30No10/06/307,250,000 54.1%L(24),Def(91),O(5)
29GSMCStorage Post – Jefferson, LA1200120065 (Once per year)010/06/30No10/06/307,080,000 58.8%L(24),Def(92),O(4)
30GACCDiversey12036024060010/06/30No10/06/305,089,405 48.9%L(23),Grtr1%orYM(1),DeforGrtr1%orYM(91),O(5)
31CREFI167 North 6th Street1200120060010/06/30No10/06/305,800,000 63.7%L(24),Def(92),O(4)
32CREFI47 Ann60060060010/06/25No10/06/255,700,000 48.7%L(24),Def(32),O(4)
33GACCRosencrans Apartment Homes1200120060010/06/30No10/06/305,150,000 55.1%L(24),Def(92),O(4)
34CREFI71 Leonard60060060010/06/25No10/06/252,300,000 50.0%L(24),Def(32),O(4)

 

 

 

 

ANNEX A-1              
                
   HISTORICAL FINANCIALS(14)
                
   201620162016201720172017201820182018Most RecentMost RecentMost Recent 
Loan #SellerProperty NameRevenues ($)Total Expenses ($)NOI ($)Revenues ($)Total Expenses ($)NOI ($)Revenues ($)Total Expenses ($)NOI ($) Revenues ($) Total Expenses ($)NOI ($)As of
1GACCMoffett Place - Building 6             
2JPMCB/CREFI120 Wall Street24,140,30211,652,75412,487,54823,299,48613,252,94910,046,53726,193,30313,240,96912,952,33426,254,91313,064,62413,190,28907/31/20
3CREFI/GACCMGM Grand & Mandalay Bay2,161,960,1651,556,922,957605,037,2082,191,540,5301,574,171,264617,369,2662,106,295,4881,586,215,135520,080,3531,542,534,7421,161,377,839381,156,90306/30/20
3.01CREFI/GACCMGM Grand1,179,680,639834,995,842344,684,7971,226,105,346854,539,115371,566,2311,161,850,748879,242,083282,608,665874,139,277653,818,258220,321,02006/30/20
3.02CREFI/GACCMandalay Bay982,279,526721,927,115260,352,411965,435,184719,632,149245,803,035944,444,740706,973,052237,471,688668,395,465507,559,582160,835,88306/30/20
4JPMCB4 West 58th Street4,905,0781,996,9392,908,1394,877,4971,903,1932,974,3045,628,2652,057,2873,570,9777,897,6943,378,5564,519,13806/30/20
5CREFINorthern Trust Office   4,158,6641,355,8482,802,8164,934,4691,482,0443,452,4255,170,6551,530,3373,640,31804/30/20
6GACCColeman Highline             
7GACCPoint West Portfolio6,151,1673,399,8612,751,3066,151,0143,466,2912,684,7236,604,6412,993,3853,611,2566,912,9383,004,7653,908,17308/31/20
7.01GACC1610 & 1620 Arden Way             
7.02GACC1545 River Park Drive             
7.03GACC1601 Response Road             
8CREFISkywater Technology HQ             
9JPMCBAgellan Portfolio53,679,74819,917,14933,762,59860,700,04121,738,75438,961,28763,486,37223,013,22140,473,151    
9.01JPMCBSarasota Distribution Hub7,406,1602,739,4974,666,6637,670,2332,937,9264,732,3078,667,0763,826,9984,840,078    
9.02JPMCBNaperville Woods Office Center11,389,3075,730,6235,658,68412,083,3015,589,4816,493,82012,433,3385,958,5346,474,805    
9.03JPMCBSouthpark Business Park FOP3,033,240931,5422,101,6983,196,891984,1242,212,7673,262,196946,9842,315,211    
9.04JPMCBSupervalu1,807,491241,1141,566,3781,679,544254,7391,424,8051,822,008250,6781,571,331    
9.05JPMCBPlainfield Business Center IV1,907,215574,4711,332,7441,891,007594,8041,296,2041,913,185586,7571,326,428    
9.06JPMCBBeltway III2,474,0861,321,1151,152,9723,516,3421,485,3102,031,0323,449,5931,454,7571,994,836    
9.07JPMCB4405 Continental Dr1,520,286167,1411,353,1452,387,108365,4582,021,6502,454,022380,7532,073,269    
9.08JPMCBBeltway IV2,807,9851,327,7111,480,2742,444,0161,351,0731,092,9432,500,2871,342,0281,158,259    
9.09JPMCBSandy Plains Business Park1,224,196304,062920,1341,310,152321,405988,7471,373,252332,9771,040,275    
9.10JPMCBColiseum Distribution Center #1   1,162,988368,460794,5281,159,557338,794820,763    
9.11JPMCBSilber Industrial Park1,271,131422,514848,6161,275,183406,461868,7221,223,646363,570860,076    
9.12JPMCBSouthpark Business Park M1,110,392329,850780,5421,174,767366,843807,9241,189,281346,524842,758    
9.13JPMCBWest by Northwest Business Blvd1,056,180320,321735,8591,131,126349,481781,6441,050,317307,652742,665    
9.14JPMCBNorcross Center1,034,811255,226779,5851,075,754256,545819,2101,129,734242,766886,967    
9.15JPMCBGoshen Springs835,265245,665589,600799,244218,129581,115785,935251,030534,905    
9.16JPMCBLong Point Center1,021,122380,837640,2851,156,406409,301747,1051,166,108370,381795,727    
9.17JPMCBCorridor Park D   219,21160,308158,903919,083279,002640,082    
9.18JPMCBSouthport 1-4997,736432,557565,1801,072,677449,239623,4381,043,587408,071635,516    
9.19JPMCBJameel1,007,140305,967701,1731,044,882312,631732,251994,616293,286701,330    
9.20JPMCBBeltway II2,570,292966,9821,603,3102,608,8061,002,7241,606,0822,710,1401,052,0471,658,093    
9.21JPMCBBraker Center 4797,505246,428551,077790,552281,942508,610880,039284,009596,030    
9.22JPMCBNorthgreen 1-4986,758402,730584,0281,004,734450,162554,572912,088405,616506,472    
9.23JPMCBMinimax607,608192,832414,776741,124228,055513,068766,323222,922543,402    
9.24JPMCBSouthpark Business Park E740,437218,917521,519605,88876,428529,460625,88677,241548,645    
9.25JPMCB9385 Washington Blvd   337,74596,839240,906559,955155,845404,110    
9.26JPMCBRothway1,018,807362,692656,1151,006,249334,398671,851695,389299,234396,155    
9.27JPMCB2730 Pinnacle277,75453,751224,003552,011107,691444,320552,302112,886439,415    
9.28JPMCBColumbus West - Interchange Rd556,678180,038376,641617,707207,187410,520629,778191,462438,316    
9.29JPMCB1346 Oakbrook Drive383,252123,607259,645443,611129,254314,357521,627129,489392,138    
9.30JPMCB1230-1236 Hardt Circle259,89972,388187,511492,089155,493336,596553,143197,296355,846    
9.31JPMCBPine Forest Business Park474,613165,208309,405512,978192,327320,651496,975166,758330,216    
9.32JPMCBRittiman East Industrial Park #23 & 24   412,440142,622269,817421,567146,471275,097    
9.33JPMCB1351 Oakbrook Drive278,25078,703199,547322,88276,626246,256350,46779,762270,705    
9.34JPMCB1325 Oakbrook Drive315,51186,630228,881345,31979,725265,594345,82779,518266,309    
9.35JPMCB490 Heartland Drive185,30241,285144,017362,81173,141289,671374,79489,836284,958    
9.36JPMCB1265 Oakbrook Drive293,38787,934205,453293,14881,301211,847300,83683,435217,401    
9.37JPMCBColumbus West - Business Park465,194126,226338,968465,319124,607340,712632,896137,492495,404    
9.38JPMCB1155 Bowes Road153,63142,105111,526301,32782,156219,171302,24582,007220,238    
9.39JPMCB1280 Oakbrook Drive321,27382,313238,960313,16367,047246,116325,73571,894253,841    
9.40JPMCBCox Business Center150,77572,34878,42785,00872,93412,074253,89384,109169,783    
9.41JPMCB2002 Bloomingdale190,22460,646129,578259,389121,737137,653218,345107,781110,564    
9.42JPMCB333 Charles Court230,73076,704154,026467,213163,055304,157408,819139,182269,636    
9.43JPMCB483 Heartland Drive136,28244,08692,196289,33195,678193,653313,731108,619205,111    
9.44JPMCB1256 Oakbrook Drive247,33368,959178,374257,04465,952191,092280,10873,017207,091    
9.45JPMCB550 Heartland134,50933,425101,083257,71459,159198,554271,77568,070203,705    
9.46JPMCBRittiman East Industrial Park #22   263,60688,793174,813244,87085,681159,189    
10CREFI2010 South Lamar             
11GSMC333 South Wabash32,751,80017,917,99114,833,81021,999,07118,059,9603,939,11211,924,08513,207,574-1,283,48910,248,75615,122,901-4,874,14505/31/20
12CREFIRedmond Town Center12,572,2963,843,7068,728,59012,945,8093,914,8379,030,971   13,766,7784,065,3699,701,40911/30/19
13GSMCEarhart Corporate Center         4,509,1922,228,0292,281,16206/30/20
14CREFI2665 North First4,638,3831,339,6153,298,7684,668,0451,374,0553,293,9904,350,5021,471,6872,878,8154,385,5471,492,2562,893,29106/30/20
15CREFIKW Portfolio             
15.01CREFI10054 Old Grove Road             
15.02CREFI2742 Dow Avenue             
16GSMCUSAA Plano             
17GSMCThe Hub6,067,5941,396,7354,670,8596,335,5761,664,5624,671,0146,586,5241,589,7684,996,7566,433,7841,515,5744,918,21007/31/20
18JPMCBTroy Technology Park   5,557,0271,855,3753,701,6525,993,4641,883,3484,110,1166,152,3631,964,5614,187,80206/30/20
19GSMCAmazon Industrial Portfolio             
19.01GSMC12900 Pecan Park Road             
19.02GSMC6925 Riverview Avenue             
20GSMCWestlake Center   3,394,4201,591,9201,802,5003,307,3081,586,0911,721,2173,572,8901,560,9112,011,97906/30/20
21GACCHome Ranch Health Center      1,470,674449,5131,021,1611,557,866429,7511,128,11505/31/20
22CREFIKeylock Storage Portfolio2,529,718953,2751,576,4432,650,576993,6891,656,8872,704,266984,7361,719,5302,679,880993,8851,685,99508/31/20
22.01CREFIMead573,422201,436371,985631,284212,288418,996677,914210,261467,653670,340234,866435,47408/31/20
22.02CREFIFranklin537,430229,687307,743552,075229,770322,305587,128244,385342,743609,144237,266371,87808/31/20
22.03CREFIBoise550,212214,921335,291581,846218,679363,168587,895196,546391,349589,484220,684368,80008/31/20
22.04CREFIFruitland442,618150,331292,287455,769161,326294,443442,274159,896282,377421,757145,525276,23208/31/20
22.05CREFIPendleton426,037156,900269,137429,601171,626257,975409,056173,648235,408389,156155,544233,61208/31/20
23GSMC711 Fifth Avenue62,723,55517,358,03745,365,51863,038,69518,950,12944,088,56669,563,59020,967,24148,596,34969,060,25421,771,99947,288,25503/31/20
24CREFI6655 Wedgwood   1,854,502673,1761,181,3262,084,221758,3871,325,8342,135,646719,5021,416,14406/30/20
25CREFIMid Atlantic Storage Portfolio   1,527,032544,613982,4191,579,928560,6611,019,2681,576,213547,3421,028,87008/31/20
25.01CREFIStorage at Atlas   788,324305,516482,808820,154305,074515,081819,261296,385522,87608/31/20
25.02CREFIStorage at Mont Mini   738,708239,097499,611759,774255,587504,187756,952250,957505,99508/31/20
26GSMC3861 Sepulveda Boulevard         273,632176,02497,60805/31/20
27GSMCPell City Shopping Center939,867190,068749,7991,120,331226,730893,601   1,239,646249,245990,40107/31/20
28GACCTesla Production Center         1,069,81472,383997,43107/31/20
29GSMCStorage Post – Jefferson, LA1,116,519370,019746,5001,156,130362,956793,1741,124,050376,793747,2571,109,749395,488714,26106/30/20
30GACCDiversey             
31CREFI167 North 6th Street477,22872,805404,423486,00570,256415,749493,79471,652422,142514,19475,330438,86406/30/20
32CREFI47 Ann702,238361,154341,084825,335403,627421,708847,695396,675451,020844,754402,855441,89906/30/20
33GACCRosencrans Apartment Homes278,96673,508205,457337,15271,267265,885346,29365,862280,431522,45941,577480,88208/30/20
34CREFI71 Leonard377,518176,183201,335396,438195,895200,543399,640205,548194,092405,677203,957201,72006/30/20

 

 

 

 

ANNEX A-1          
            
            
   UW        
   EconomicUWUW TotalUWUW CapitalUWUWUW NCFUW NOI
Loan #SellerProperty NameOccupancy %Revenues ($)Expenses ($)NOI ($) Items ($)NCF ($) NOI DSCRDSCRDebt Yield %
1GACCMoffett Place - Building 695.0%18,990,1592,692,41416,297,746387,72215,910,0233.583.5012.2%
2JPMCB/CREFI120 Wall Street94.0%28,608,59013,183,74515,424,845768,51714,656,3282.882.749.3%
3CREFI/GACCMGM Grand & Mandalay Bay92.1%2,106,295,4881,586,215,135520,080,35332,774,592487,305,7614.954.9517.9%
3.01CREFI/GACCMGM Grand91.4%1,161,850,748879,242,083282,608,66516,011,953266,596,712   
3.02CREFI/GACCMandalay Bay92.8%944,444,740706,973,052237,471,68816,762,639220,709,049   
4JPMCB4 West 58th Street95.0%11,943,3862,701,3289,242,058182,1119,059,9481.981.947.4%
5CREFINorthern Trust Office97.8%5,497,6381,709,5543,788,08429,8743,758,2102.602.589.4%
6GACCColeman Highline95.0%21,806,1045,806,70715,999,397015,999,3973.643.6410.3%
7GACCPoint West Portfolio84.7%7,772,7163,137,2944,635,422586,6924,048,7303.773.3011.7%
7.01GACC1610 & 1620 Arden Way         
7.02GACC1545 River Park Drive         
7.03GACC1601 Response Road         
8CREFISkywater Technology HQ95.0%6,300,7181,812,6514,488,067292,1564,195,9111.931.8011.5%
9JPMCBAgellan Portfolio89.4%60,350,25024,159,82636,190,4243,317,99532,872,4293.343.0315.7%
9.01JPMCBSarasota Distribution Hub95.0%8,006,7443,583,5054,423,239312,5604,110,679   
9.02JPMCBNaperville Woods Office Center95.0%13,114,7426,065,1777,049,566860,4036,189,162   
9.03JPMCBSouthpark Business Park FOP95.0%3,352,5081,050,7542,301,75464,5072,237,247   
9.04JPMCBSupervalu95.0%1,873,904389,7391,484,16587,5151,396,650   
9.05JPMCBPlainfield Business Center IV95.0%2,029,974750,9611,279,013149,7731,129,240   
9.06JPMCBBeltway III95.0%3,436,7831,538,2761,898,507232,8291,665,678   
9.07JPMCB4405 Continental Dr95.0%2,525,258560,9221,964,336137,9271,826,409   
9.08JPMCBBeltway IV81.1%2,558,9261,395,9991,162,927234,855928,072   
9.09JPMCBSandy Plains Business Park95.0%1,487,417363,2651,124,15257,6981,066,454   
9.10JPMCBColiseum Distribution Center #195.0%1,226,106347,981878,12471,722806,402   
9.11JPMCBSilber Industrial Park91.7%1,246,286405,968840,31868,608771,710   
9.12JPMCBSouthpark Business Park M95.0%1,294,996384,842910,15425,017885,137   
9.13JPMCBWest by Northwest Business Blvd93.4%1,151,909345,410806,50042,326764,174   
9.14JPMCBNorcross Center95.0%1,173,228280,901892,32858,602833,725   
9.15JPMCBGoshen Springs95.0%970,773270,791699,98252,522647,460   
9.16JPMCBLong Point Center94.3%1,121,405414,360707,04465,405641,639   
9.17JPMCBCorridor Park D95.0%912,456286,158626,29819,344606,954   
9.18JPMCBSouthport 1-483.0%1,008,255447,199561,05651,516509,540   
9.19JPMCBJameel90.6%956,717311,211645,50532,723612,782   
9.20JPMCBBeltway II19.3%345,215985,989-640,774180,176-820,949   
9.21JPMCBBraker Center 491.7%849,308300,337548,97115,832533,140   
9.22JPMCBNorthgreen 1-471.5%752,238454,109298,12940,942257,187   
9.23JPMCBMinimax95.0%775,076244,517530,55941,316489,242   
9.24JPMCBSouthpark Business Park E95.0%787,979241,852546,12817,229528,898   
9.25JPMCB9385 Washington Blvd87.4%541,947137,510404,43719,858384,579   
9.26JPMCBRothway50.3%415,134294,125121,00926,02094,989   
9.27JPMCB2730 Pinnacle95.0%557,337132,026425,31115,513409,798   
9.28JPMCBColumbus West - Interchange Rd91.7%608,246230,717377,52931,447346,082   
9.29JPMCB1346 Oakbrook Drive95.0%548,668135,883412,78524,686388,099   
9.30JPMCB1230-1236 Hardt Circle82.1%414,856169,923244,93220,717224,216   
9.31JPMCBPine Forest Business Park37.3%164,663189,368-24,70627,617-52,323   
9.32JPMCBRittiman East Industrial Park #23 & 2493.8%436,510141,248295,26217,519277,743   
9.33JPMCB1351 Oakbrook Drive70.7%245,40384,210161,19312,582148,611   
9.34JPMCB1325 Oakbrook Drive95.0%370,09790,104279,99318,317261,677   
9.35JPMCB490 Heartland Drive95.0%374,18789,177285,01013,627271,383   
9.36JPMCB1265 Oakbrook Drive95.0%350,04392,566257,47617,655239,821   
9.37JPMCBColumbus West - Business Park 0129,100-129,10031,936-161,036   
9.38JPMCB1155 Bowes Road 077,531-77,53111,862-89,393   
9.39JPMCB1280 Oakbrook Drive95.0%325,03781,026244,01116,000228,011   
9.40JPMCBCox Business Center95.0%306,22064,509241,71117,944223,767   
9.41JPMCB2002 Bloomingdale95.0%296,359117,080179,27911,006168,273   
9.42JPMCB333 Charles Court95.0%397,852141,351256,50112,628243,873   
9.43JPMCB483 Heartland Drive88.8%263,482108,557154,92512,560142,365   
9.44JPMCB1256 Oakbrook Drive89.5%258,09076,234181,85613,928167,928   
9.45JPMCB550 Heartland95.0%257,81667,685190,13110,458179,673   
9.46JPMCBRittiman East Industrial Park #2287.8%260,10489,674170,43012,767157,662   
10CREFI2010 South Lamar95.0%4,487,4411,424,8633,062,579151,9702,910,6092.282.179.5%
11GSMC333 South Wabash91.7%41,578,71817,347,57024,231,148903,66023,327,4882.862.7510.1%
12CREFIRedmond Town Center94.0%15,096,3034,207,82110,888,482695,05110,193,4311.911.7910.7%
13GSMCEarhart Corporate Center94.6%5,503,4072,259,7823,243,624232,6243,011,0001.991.8510.8%
14CREFI2665 North First83.4%4,747,7711,653,7133,094,058190,9952,903,0632.902.7210.7%
15CREFIKW Portfolio95.0%3,398,183823,1302,575,053152,7192,422,3341.661.579.1%
15.01CREFI10054 Old Grove Road95.0%1,648,470409,2511,239,21966,4531,172,766   
15.02CREFI2742 Dow Avenue95.0%1,749,713413,8791,335,83386,2661,249,568   
16GSMCUSAA Plano97.5%6,908,279209,7486,698,53055,3496,643,1812.872.8410.5%
17GSMCThe Hub96.0%6,511,6321,586,5844,925,048166,3634,758,6853.153.0411.1%
18JPMCBTroy Technology Park82.6%6,029,0351,896,2324,132,8037,3994,125,4031.661.669.2%
19GSMCAmazon Industrial Portfolio98.0%13,375,3742,281,42711,093,948171,32110,922,6272.422.388.0%
19.01GSMC12900 Pecan Park Road         
19.02GSMC6925 Riverview Avenue         
20GSMCWestlake Center95.0%4,268,8181,604,4092,664,40944,2452,620,1642.232.1912.3%
21GACCHome Ranch Health Center82.9%2,136,771468,7711,668,00072,7671,595,2332.162.069.1%
22CREFIKeylock Storage Portfolio82.3%2,679,880992,0921,687,78845,7051,642,0821.451.418.6%
22.01CREFIMead85.0%670,340234,341435,9985,449430,550   
22.02CREFIFranklin89.7%609,144236,648372,4963,014369,482   
22.03CREFIBoise84.3%589,484219,645369,83913,307356,533   
22.04CREFIFruitland72.9%421,757145,361276,3969,681266,715   
22.05CREFIPendleton76.0%389,156156,098233,05814,255218,803   
23GSMC711 Fifth Avenue90.6%74,193,55322,888,76951,304,783629,35650,675,4272.942.909.4%
24CREFI6655 Wedgwood89.7%2,022,577789,6191,232,95887,4701,145,4882.081.9312.0%
25CREFIMid Atlantic Storage Portfolio81.0%1,576,213565,5061,010,70727,380983,3272.622.5510.1%
25.01CREFIStorage at Atlas81.7%819,261293,834525,42614,021511,406   
25.02CREFIStorage at Mont Mini80.4%756,952271,671485,28113,360471,921   
26GSMC3861 Sepulveda Boulevard95.0%1,084,522202,829881,69327,823853,8702.432.369.3%
27GSMCPell City Shopping Center95.0%1,144,805248,849895,95686,203809,7532.011.8111.5%
28GACCTesla Production Center95.0%1,067,485295,218772,26719,020753,2473.042.9710.7%
29GSMCStorage Post – Jefferson, LA96.5%1,109,749384,326725,42311,340714,0832.912.8710.2%
30GACCDiversey95.0%719,91822,072697,84621,752676,0942.172.1111.3%
31CREFI167 North 6th Street97.0%516,23482,967433,2674,546428,7211.871.857.5%
32CREFI47 Ann92.7%913,816422,356491,4607,140484,3202.112.088.6%
33GACCRosencrans Apartment Homes94.9%701,985199,559502,4269,061493,3652.522.489.8%
34CREFI71 Leonard95.0%406,670221,707184,9636,025178,9381.971.908.0%

 

 

 

 

ANNEX A-1        
          
          
          
   UW NCF Ground LeaseGround LeaseFranchise  
Loan #SellerProperty Name Debt Yield %Title Type Expiration Extension TermsExpiration DatePML % 
1GACCMoffett Place - Building 612.0%Fee   6% 
2JPMCB/CREFI120 Wall Street8.9%Fee     
3CREFI/GACCMGM Grand & Mandalay Bay17.9%Fee     
3.01CREFI/GACCMGM Grand Fee     
3.02CREFI/GACCMandalay Bay Fee     
4JPMCB4 West 58th Street7.2%Fee/Leasehold09/14/2052None   
5CREFINorthern Trust Office9.3%Fee     
6GACCColeman Highline10.3%Fee   11% 
7GACCPoint West Portfolio10.2%Fee   Various 
7.01GACC1610 & 1620 Arden Way Fee   7% 
7.02GACC1545 River Park Drive Fee   6% 
7.03GACC1601 Response Road Fee   5% 
8CREFISkywater Technology HQ10.8%Fee     
9JPMCBAgellan Portfolio14.2%Fee     
9.01JPMCBSarasota Distribution Hub Fee     
9.02JPMCBNaperville Woods Office Center Fee     
9.03JPMCBSouthpark Business Park FOP Fee     
9.04JPMCBSupervalu Fee     
9.05JPMCBPlainfield Business Center IV Fee     
9.06JPMCBBeltway III Fee     
9.07JPMCB4405 Continental Dr Fee     
9.08JPMCBBeltway IV Fee     
9.09JPMCBSandy Plains Business Park Fee     
9.10JPMCBColiseum Distribution Center #1 Fee     
9.11JPMCBSilber Industrial Park Fee     
9.12JPMCBSouthpark Business Park M Fee     
9.13JPMCBWest by Northwest Business Blvd Fee     
9.14JPMCBNorcross Center Fee     
9.15JPMCBGoshen Springs Fee     
9.16JPMCBLong Point Center Fee     
9.17JPMCBCorridor Park D Fee     
9.18JPMCBSouthport 1-4 Fee     
9.19JPMCBJameel Fee     
9.20JPMCBBeltway II Fee     
9.21JPMCBBraker Center 4 Fee     
9.22JPMCBNorthgreen 1-4 Fee     
9.23JPMCBMinimax Fee     
9.24JPMCBSouthpark Business Park E Fee     
9.25JPMCB9385 Washington Blvd Fee     
9.26JPMCBRothway Fee     
9.27JPMCB2730 Pinnacle Fee     
9.28JPMCBColumbus West - Interchange Rd Fee     
9.29JPMCB1346 Oakbrook Drive Fee     
9.30JPMCB1230-1236 Hardt Circle Fee     
9.31JPMCBPine Forest Business Park Fee     
9.32JPMCBRittiman East Industrial Park #23 & 24 Fee     
9.33JPMCB1351 Oakbrook Drive Fee     
9.34JPMCB1325 Oakbrook Drive Fee     
9.35JPMCB490 Heartland Drive Fee     
9.36JPMCB1265 Oakbrook Drive Fee     
9.37JPMCBColumbus West - Business Park Fee     
9.38JPMCB1155 Bowes Road Fee     
9.39JPMCB1280 Oakbrook Drive Fee     
9.40JPMCBCox Business Center Fee     
9.41JPMCB2002 Bloomingdale Fee     
9.42JPMCB333 Charles Court Fee     
9.43JPMCB483 Heartland Drive Fee     
9.44JPMCB1256 Oakbrook Drive Fee     
9.45JPMCB550 Heartland Fee     
9.46JPMCBRittiman East Industrial Park #22 Fee     
10CREFI2010 South Lamar9.1%Fee     
11GSMC333 South Wabash9.7%Fee     
12CREFIRedmond Town Center10.0%Fee   10% 
13GSMCEarhart Corporate Center10.0%Fee     
14CREFI2665 North First10.0%Fee   14% 
15CREFIKW Portfolio8.6%Fee   Various 
15.01CREFI10054 Old Grove Road Fee   10% 
15.02CREFI2742 Dow Avenue Fee   15% 
16GSMCUSAA Plano10.4%Fee     
17GSMCThe Hub10.8%Fee     
18JPMCBTroy Technology Park9.2%Fee     
19GSMCAmazon Industrial Portfolio7.9%Fee     
19.01GSMC12900 Pecan Park Road Fee     
19.02GSMC6925 Riverview Avenue Fee     
20GSMCWestlake Center12.1%Fee     
21GACCHome Ranch Health Center8.7%Fee   14% 
22CREFIKeylock Storage Portfolio8.4%VariousVariousVarious   
22.01CREFIMead Fee     
22.02CREFIFranklin Fee     
22.03CREFIBoise Fee     
22.04CREFIFruitland Fee     
22.05CREFIPendleton Fee/Leasehold06/30/2025Two, five-year options   
23GSMC711 Fifth Avenue9.3%Fee     
24CREFI6655 Wedgwood11.1%Fee     
25CREFIMid Atlantic Storage Portfolio9.8%Fee     
25.01CREFIStorage at Atlas Fee     
25.02CREFIStorage at Mont Mini Fee     
26GSMC3861 Sepulveda Boulevard9.0%Fee   14% 
27GSMCPell City Shopping Center10.4%Fee     
28GACCTesla Production Center10.4%Fee     
29GSMCStorage Post – Jefferson, LA10.1%Fee     
30GACCDiversey10.9%Fee     
31CREFI167 North 6th Street7.4%Fee     
32CREFI47 Ann8.5%Fee     
33GACCRosencrans Apartment Homes9.6%Fee     
34CREFI71 Leonard7.8%Fee     

 

 

 

 

ANNEX A-1          
            
   UPFRONT ESCROW(20)
            
   Upfront CapexUpfront Engin.Upfront Envir.Upfront TI/LCUpfront RE TaxUpfront Ins.Upfront Debt ServiceUpfront OtherOther Upfront
Loan #SellerProperty NameReserve ($)Reserve ($) Reserve ($)Reserve ($)Reserve ($)Reserve ($)Reserve ($)Reserve ($)Description ($)
1GACCMoffett Place - Building 60002,728,059002,496,71612,062,876Free Rent Reserve
2JPMCB/CREFI120 Wall Street0003,472,5251,306,557001,759,579Rent Concession Reserve
3CREFI/GACCMGM Grand & Mandalay Bay00000000 
3.01CREFI/GACCMGM Grand         
3.02CREFI/GACCMandalay Bay         
4JPMCB4 West 58th Street0007,811,43591,1754,66905,799,156Free Rent/Gap Rent Reserve
5CREFINorthern Trust Office00000000 
6GACCColeman Highline0000814,07705,000,0001,871,099Unfunded Obligations Reserve
7GACCPoint West Portfolio033,37001,300,000331,747000 
7.01GACC1610 & 1620 Arden Way         
7.02GACC1545 River Park Drive         
7.03GACC1601 Response Road         
8CREFISkywater Technology HQ000026,659252,80000 
9JPMCBAgellan Portfolio02,985,26606,410,9630002,172,050Working Capital Reserve: 2,000,000; Gap Rent Reserve: 172,050
9.01JPMCBSarasota Distribution Hub         
9.02JPMCBNaperville Woods Office Center         
9.03JPMCBSouthpark Business Park FOP         
9.04JPMCBSupervalu         
9.05JPMCBPlainfield Business Center IV         
9.06JPMCBBeltway III         
9.07JPMCB4405 Continental Dr         
9.08JPMCBBeltway IV         
9.09JPMCBSandy Plains Business Park         
9.10JPMCBColiseum Distribution Center #1         
9.11JPMCBSilber Industrial Park         
9.12JPMCBSouthpark Business Park M         
9.13JPMCBWest by Northwest Business Blvd         
9.14JPMCBNorcross Center         
9.15JPMCBGoshen Springs         
9.16JPMCBLong Point Center         
9.17JPMCBCorridor Park D         
9.18JPMCBSouthport 1-4         
9.19JPMCBJameel         
9.20JPMCBBeltway II         
9.21JPMCBBraker Center 4         
9.22JPMCBNorthgreen 1-4         
9.23JPMCBMinimax         
9.24JPMCBSouthpark Business Park E         
9.25JPMCB9385 Washington Blvd         
9.26JPMCBRothway         
9.27JPMCB2730 Pinnacle         
9.28JPMCBColumbus West - Interchange Rd         
9.29JPMCB1346 Oakbrook Drive         
9.30JPMCB1230-1236 Hardt Circle         
9.31JPMCBPine Forest Business Park         
9.32JPMCBRittiman East Industrial Park #23 & 24         
9.33JPMCB1351 Oakbrook Drive         
9.34JPMCB1325 Oakbrook Drive         
9.35JPMCB490 Heartland Drive         
9.36JPMCB1265 Oakbrook Drive         
9.37JPMCBColumbus West - Business Park         
9.38JPMCB1155 Bowes Road         
9.39JPMCB1280 Oakbrook Drive         
9.40JPMCBCox Business Center         
9.41JPMCB2002 Bloomingdale         
9.42JPMCB333 Charles Court         
9.43JPMCB483 Heartland Drive         
9.44JPMCB1256 Oakbrook Drive         
9.45JPMCB550 Heartland         
9.46JPMCBRittiman East Industrial Park #22         
10CREFI2010 South Lamar0000525,33030,71500 
11GSMC333 South Wabash0008,513,5541,582,18594,591023,921,811Rent Concession Reserve: 23,171,811; 55 E. Jackson Sublease Reserve: 750,000
12CREFIRedmond Town Center0000411,531130,58502,809,532Unfunded Obligations Reserve
13GSMCEarhart Corporate Center0000137,357001,253,294Unfunded Obligations Reserve: 747,325; Rent Reserve: 505,969
14CREFI2665 North First0001,500,000266,94129,76500 
15CREFIKW Portfolio000004,69501,224,111Unfunded Obligations Reserve: 824,111.45; Free Rent Reserve 400,000
15.01CREFI10054 Old Grove Road         
15.02CREFI2742 Dow Avenue         
16GSMCUSAA Plano000000013,394,240Unfunded Obligations Reserve: 9,410,363.95; nThrive Lease Reserve: 3,983,876
17GSMCThe Hub011,300000000 
18JPMCBTroy Technology Park7,08732,12503,500,000266,64124,76200 
19GSMCAmazon Industrial Portfolio00000000 
19.01GSMC12900 Pecan Park Road         
19.02GSMC6925 Riverview Avenue         
20GSMCWestlake Center0000233,8390600,0006,242,574Building Improvements Reserve: 3,176,096.80; Rent Reserve: 1,820,576.80; Unfunded Obligations Reserve: 1,245,900
21GACCHome Ranch Health Center043,463045,65051,2770386,2612,105,576Economic Holdback Reserve: 2,070,000; Rent Replication Reserve: 35,576
22CREFIKeylock Storage Portfolio015,5000069,24012,04701,263Ground Rent Reserve
22.01CREFIMead         
22.02CREFIFranklin         
22.03CREFIBoise         
22.04CREFIFruitland         
22.05CREFIPendleton         
23GSMC711 Fifth Avenue00000003,048,024TCO Renewal Reserve: 2,000,000; Unfunded Obligations Reserve: 1,048,024.18
24CREFI6655 Wedgwood75,00011,8750400,00029,0742,254061,274Free Rent Reserve
25CREFIMid Atlantic Storage Portfolio000015,326000 
25.01CREFIStorage at Atlas         
25.02CREFIStorage at Mont Mini         
26GSMC3861 Sepulveda Boulevard000019,6765,97200 
27GSMCPell City Shopping Center06,9300010,917000 
28GACCTesla Production Center000071,6570126,8730 
29GSMCStorage Post – Jefferson, LA07,7000026,24317,79396,0000 
30GACCDiversey00000098,885150,000Deductible Reserve
31CREFI167 North 6th Street000016,744000 
32CREFI47 Ann015,46800104,2090114,855212,426American Foliage Reserve
33GACCRosencrans Apartment Homes000045,7521,35199,5750 
34CREFI71 Leonard05,8080048,684046,3450 

 

 

 

 

ANNEX A-1         
           
    MONTHLY ESCROW(21)
           
    Monthly CapexMonthly Envir.Monthly TI/LCMonthly RE TaxMonthly Ins.Monthly OtherOther Monthly
Loan #SellerProperty Name Reserve ($)Reserve ($)Reserve ($)Reserve ($)Reserve ($)Reserve ($)Description ($)
1GACCMoffett Place - Building 6 Springing0085,000SpringingSpringingLease Sweep Reserve
2JPMCB/CREFI120 Wall Street Springing0111,379326,640Springing0 
3CREFI/GACCMGM Grand & Mandalay Bay Springing00SpringingSpringing0 
3.01CREFI/GACCMGM Grand        
3.02CREFI/GACCMandalay Bay        
4JPMCB4 West 58th Street 1,392013,93291,1754,6690 
5CREFINorthern Trust Office Springing0SpringingSpringingSpringing0 
6GACCColeman Highline Springing0Springing203,519Springing0 
7GACCPoint West Portfolio 5,870058,70547,392Springing0 
7.01GACC1610 & 1620 Arden Way        
7.02GACC1545 River Park Drive        
7.03GACC1601 Response Road        
8CREFISkywater Technology HQ 6,563017,78426,659Springing0 
9JPMCBAgellan Portfolio 101,5700431,671SpringingSpringingSpringingCommon Charges Reserve
9.01JPMCBSarasota Distribution Hub        
9.02JPMCBNaperville Woods Office Center        
9.03JPMCBSouthpark Business Park FOP        
9.04JPMCBSupervalu        
9.05JPMCBPlainfield Business Center IV        
9.06JPMCBBeltway III        
9.07JPMCB4405 Continental Dr        
9.08JPMCBBeltway IV        
9.09JPMCBSandy Plains Business Park        
9.10JPMCBColiseum Distribution Center #1        
9.11JPMCBSilber Industrial Park        
9.12JPMCBSouthpark Business Park M        
9.13JPMCBWest by Northwest Business Blvd        
9.14JPMCBNorcross Center        
9.15JPMCBGoshen Springs        
9.16JPMCBLong Point Center        
9.17JPMCBCorridor Park D        
9.18JPMCBSouthport 1-4        
9.19JPMCBJameel        
9.20JPMCBBeltway II        
9.21JPMCBBraker Center 4        
9.22JPMCBNorthgreen 1-4        
9.23JPMCBMinimax        
9.24JPMCBSouthpark Business Park E        
9.25JPMCB9385 Washington Blvd        
9.26JPMCBRothway        
9.27JPMCB2730 Pinnacle        
9.28JPMCBColumbus West - Interchange Rd        
9.29JPMCB1346 Oakbrook Drive        
9.30JPMCB1230-1236 Hardt Circle        
9.31JPMCBPine Forest Business Park        
9.32JPMCBRittiman East Industrial Park #23 & 24        
9.33JPMCB1351 Oakbrook Drive        
9.34JPMCB1325 Oakbrook Drive        
9.35JPMCB490 Heartland Drive        
9.36JPMCB1265 Oakbrook Drive        
9.37JPMCBColumbus West - Business Park        
9.38JPMCB1155 Bowes Road        
9.39JPMCB1280 Oakbrook Drive        
9.40JPMCBCox Business Center        
9.41JPMCB2002 Bloomingdale        
9.42JPMCB333 Charles Court        
9.43JPMCB483 Heartland Drive        
9.44JPMCB1256 Oakbrook Drive        
9.45JPMCB550 Heartland        
9.46JPMCBRittiman East Industrial Park #22        
10CREFI2010 South Lamar 1,3340047,7573,0720 
11GSMC333 South Wabash 000527,39547,296SpringingCash Collateral Reserve
12CREFIRedmond Town Center 4,830053,09068,58910,0450 
13GSMCEarhart Corporate Center 3,384020,83368,678Springing0 
14CREFI2665 North First 2,179016,34044,4903,721SpringingOneLin CREM Rent Reserve
15CREFIKW Portfolio Springing00Springing2,3470 
15.01CREFI10054 Old Grove Road        
15.02CREFI2742 Dow Avenue        
16GSMCUSAA Plano Springing0SpringingSpringingSpringing0 
17GSMCThe Hub Springing043,034SpringingSpringingSpringingLeasing Reserve
18JPMCBTroy Technology Park 7,087035,43353,3288,2540 
19GSMCAmazon Industrial Portfolio Springing0SpringingSpringingSpringing0 
19.01GSMC12900 Pecan Park Road        
19.02GSMC6925 Riverview Avenue        
20GSMCWestlake Center 2,1570029,230SpringingSpringingCritical Tenant Reserve
21GACCHome Ranch Health Center 91005,05317,092Springing0 
22CREFIKeylock Storage Portfolio 3,8090017,3101,5060 
22.01CREFIMead        
22.02CREFIFranklin        
22.03CREFIBoise        
22.04CREFIFruitland        
22.05CREFIPendleton        
23GSMC711 Fifth Avenue Springing0SpringingSpringingSpringingSpringingDowngraded Tenant Reserve
24CREFI6655 Wedgwood 2,271014,96629,0741,1270 
25CREFIMid Atlantic Storage Portfolio 2,2820015,326Springing0 
25.01CREFIStorage at Atlas        
25.02CREFIStorage at Mont Mini        
26GSMC3861 Sepulveda Boulevard 403002,8116640 
27GSMCPell City Shopping Center 1,99006,6345,459Springing0 
28GACCTesla Production Center 26402,64220,774Springing0 
29GSMCStorage Post – Jefferson, LA 945002,3862,9660 
30GACCDiversey Springing0SpringingSpringingSpringing0 
31CREFI167 North 6th Street 379003,349Springing0 
32CREFI47 Ann 2950020,842Springing0 
33GACCRosencrans Apartment Homes 854003,8136760 
34CREFI71 Leonard 210009,737Springing0 

 

 

 

 

ANNEX A-1          
            
    RESERVE CAPS(22) 
            
    CapExEnvir.TI/LCRE TaxInsur.Debt ServiceOther 
Loan #SellerProperty Name  Reserve Cap ($) Reserve Cap ($) Reserve Cap ($) Reserve Cap ($) Reserve Cap ($) Reserve Cap ($) Reserve Cap ($) 
1GACCMoffett Place - Building 6         
2JPMCB/CREFI120 Wall Street 501,207 4,009,656     
3CREFI/GACCMGM Grand & Mandalay Bay         
3.01CREFI/GACCMGM Grand         
3.02CREFI/GACCMandalay Bay         
4JPMCB4 West 58th Street 33,408 835,920     
5CREFINorthern Trust Office         
6GACCColeman Highline         
7GACCPoint West Portfolio 140,891 2,250,000     
7.01GACC1610 & 1620 Arden Way         
7.02GACC1545 River Park Drive         
7.03GACC1601 Response Road         
8CREFISkywater Technology HQ 393,765       
9JPMCBAgellan Portfolio 3,656,506 15,540,151     
9.01JPMCBSarasota Distribution Hub         
9.02JPMCBNaperville Woods Office Center         
9.03JPMCBSouthpark Business Park FOP         
9.04JPMCBSupervalu         
9.05JPMCBPlainfield Business Center IV         
9.06JPMCBBeltway III         
9.07JPMCB4405 Continental Dr         
9.08JPMCBBeltway IV         
9.09JPMCBSandy Plains Business Park         
9.10JPMCBColiseum Distribution Center #1         
9.11JPMCBSilber Industrial Park         
9.12JPMCBSouthpark Business Park M         
9.13JPMCBWest by Northwest Business Blvd         
9.14JPMCBNorcross Center         
9.15JPMCBGoshen Springs         
9.16JPMCBLong Point Center         
9.17JPMCBCorridor Park D         
9.18JPMCBSouthport 1-4         
9.19JPMCBJameel         
9.20JPMCBBeltway II         
9.21JPMCBBraker Center 4         
9.22JPMCBNorthgreen 1-4         
9.23JPMCBMinimax         
9.24JPMCBSouthpark Business Park E         
9.25JPMCB9385 Washington Blvd         
9.26JPMCBRothway         
9.27JPMCB2730 Pinnacle         
9.28JPMCBColumbus West - Interchange Rd         
9.29JPMCB1346 Oakbrook Drive         
9.30JPMCB1230-1236 Hardt Circle         
9.31JPMCBPine Forest Business Park         
9.32JPMCBRittiman East Industrial Park #23 & 24         
9.33JPMCB1351 Oakbrook Drive         
9.34JPMCB1325 Oakbrook Drive         
9.35JPMCB490 Heartland Drive         
9.36JPMCB1265 Oakbrook Drive         
9.37JPMCBColumbus West - Business Park         
9.38JPMCB1155 Bowes Road         
9.39JPMCB1280 Oakbrook Drive         
9.40JPMCBCox Business Center         
9.41JPMCB2002 Bloomingdale         
9.42JPMCB333 Charles Court         
9.43JPMCB483 Heartland Drive         
9.44JPMCB1256 Oakbrook Drive         
9.45JPMCB550 Heartland         
9.46JPMCBRittiman East Industrial Park #22         
10CREFI2010 South Lamar         
11GSMC333 South Wabash       3,000,000 
12CREFIRedmond Town Center   2,750,000     
13GSMCEarhart Corporate Center 160,000 1,000,000     
14CREFI2665 North First 130,740 1,000,000   1,052,268 
15CREFIKW Portfolio   250,000     
15.01CREFI10054 Old Grove Road         
15.02CREFI2742 Dow Avenue         
16GSMCUSAA Plano         
17GSMCThe Hub   2,065,620     
18JPMCBTroy Technology Park   1,275,576     
19GSMCAmazon Industrial Portfolio         
19.01GSMC12900 Pecan Park Road         
19.02GSMC6925 Riverview Avenue         
20GSMCWestlake Center       4,404,720 
21GACCHome Ranch Health Center   303,195     
22CREFIKeylock Storage Portfolio         
22.01CREFIMead         
22.02CREFIFranklin         
22.03CREFIBoise         
22.04CREFIFruitland         
22.05CREFIPendleton         
23GSMC711 Fifth Avenue 170,012 1,020,072     
24CREFI6655 Wedgwood   897,940     
25CREFIMid Atlantic Storage Portfolio         
25.01CREFIStorage at Atlas         
25.02CREFIStorage at Mont Mini         
26GSMC3861 Sepulveda Boulevard 24,194       
27GSMCPell City Shopping Center 119,404 398,013     
28GACCTesla Production Center 9,510 158,500     
29GSMCStorage Post – Jefferson, LA         
30GACCDiversey 43,504 77,155     
31CREFI167 North 6th Street         
32CREFI47 Ann         
33GACCRosencrans Apartment Homes         
34CREFI71 Leonard         

 

 

 

 

ANNEX A-1         
           
    LARGEST TENANT (3), (23), (24), (25) 2nd LARGEST TENANT (3), (23), (24), (25)
           
   Single  Lease   Lease
Loan #SellerProperty NameTenantLargest TenantUnit SizeExpiration 2nd Largest TenantUnit SizeExpiration
1GACCMoffett Place - Building 6YesGoogle314,35201/31/29    
2JPMCB/CREFI120 Wall StreetNoDroga5, LLC202,39609/30/29 Success Academy Charter School54,65806/30/29
3CREFI/GACCMGM Grand & Mandalay BayNo       
3.01CREFI/GACCMGM GrandNo       
3.02CREFI/GACCMandalay BayNo       
4JPMCB4 West 58th StreetNoThe Neiman Marcus Group LLC.40,17002/28/33 Netflix Inc.10,65112/31/30
5CREFINorthern Trust OfficeYesNorthern Trust Corporation149,37103/31/32    
6GACCColeman HighlineYesRoku, Inc.380,95109/30/30    
7GACCPoint West PortfolioNo       
7.01GACC1610 & 1620 Arden WayNoSocial Security Administration26,96601/02/26 UBS Financial Services15,07408/31/23
7.02GACC1545 River Park DriveNoClear Channel Broadcasting16,79204/30/23 Umpqua Bank10,17904/30/23
7.03GACC1601 Response RoadNoCA Health Benefit Exchange15,53304/30/26 Insurance Company of the West14,33503/31/23
8CREFISkywater Technology HQYesSkywater Technology Foundry, Inc.393,76508/31/40    
9JPMCBAgellan PortfolioVarious       
9.01JPMCBSarasota Distribution HubNoUnited Natural Foods, Inc.463,17207/31/22 Beall's, Inc.200,00009/30/21
9.02JPMCBNaperville Woods Office CenterNoHealth Care Service Corp.177,11411/30/25 ALDI, Inc.137,98612/31/28
9.03JPMCBSouthpark Business Park FOPNoLife Technologies Corporation103,64506/30/25 Asuragen69,63808/31/23
9.04JPMCBSupervaluYesMoran Foods LLC253,80009/30/25    
9.05JPMCBPlainfield Business Center IVNoCeva Freight LLC333,39708/31/22 Burlington Mattress Co. LLC100,95712/31/22
9.06JPMCBBeltway IIINoDisa Global Solutions, Inc.34,91908/31/27 Community Health Choice, Inc.32,88411/30/23
9.07JPMCB4405 Continental DrYesGeneral Motors LLC400,00008/31/21    
9.08JPMCBBeltway IVNoAllstate Insurance Co.75,62305/31/24 Walgreens Co.19,98209/06/22
9.09JPMCBSandy Plains Business ParkNoSofttouch Medical LLC22,62404/30/21 Dish Network Service LLC19,84801/31/25
9.10JPMCBColiseum Distribution Center #1YesVTech Communications, Inc.208,00007/31/22    
9.11JPMCBSilber Industrial ParkNoRedCo Distribution, LLC.53,66305/31/24 Veritrust Corporation41,93704/30/23
9.12JPMCBSouthpark Business Park MNoIdeal Power, Inc.14,78205/31/21 Kennedy Creative Company14,36101/31/22
9.13JPMCBWest by Northwest Business BlvdNoAV8 MRO, LLC28,93312/31/26 Compudata Products, Inc.18,79001/31/23
9.14JPMCBNorcross CenterNoMDI Creative Inc19,84805/31/21 Heritage Food Srvc19,17807/31/22
9.15JPMCBGoshen SpringsNoMasada Bakery Inc49,92802/28/24 Olympic Printing19,74011/30/24
9.16JPMCBLong Point CenterNoIT Remarketing, Inc.47,70012/31/20 Stage 3 Separation, LLC39,83011/30/20
9.17JPMCBCorridor Park DYesThe Jewelry Channel, Inc.56,10006/30/24    
9.18JPMCBSouthport 1-4NoPhysicians Dialysis / DaVita20,13703/31/24 EPMA / Johnstone Supply14,268MTM
9.19JPMCBJameelNoAudio Fidelity Communications21,53112/31/20 Otis Elevator Company12,95807/31/22
9.20JPMCBBeltway IINoPrincipal Management Group13,40203/31/23    
9.21JPMCBBraker Center 4NoMotorola Solutions Inc7,00301/31/23 Guardian Protection Services, Inc.5,39010/31/23
9.22JPMCBNorthgreen 1-4NoEnvir. Sampling Supply, Inc.10,41402/28/21 Telecom Technicians, Inc.8,84610/31/20
9.23JPMCBMinimaxNoAmericanStar Mattress LLC39,43004/30/21 Ole Mexican Foods22,60009/30/24
9.24JPMCBSouthpark Business Park EYesHarmony Public Schools49,96608/31/21    
9.25JPMCB9385 Washington BlvdNoSell Your Car Here LLC10,80008/31/21 Granix, LLC10,80009/30/22
9.26JPMCBRothwayNoTestAmerica Laboratories, Inc.29,23002/28/21 Jotron USA, Inc.3,84802/28/27
9.27JPMCB2730 PinnacleYesFox Valley Fire & Safety Co44,99008/31/28    
9.28JPMCBColumbus West - Interchange RdNoEssilor of America16,00009/30/21 New Aqua LLC14,40003/31/21
9.29JPMCB1346 Oakbrook DriveNoGuardian of Georgia30,53008/31/21 Ezwhelp, Inc.12,76405/31/23
9.30JPMCB1230-1236 Hardt CircleNoDener15,06005/31/23 S&S Inspection15,06010/31/25
9.31JPMCBPine Forest Business ParkNoAlarmax Distributors, Inc.14,75908/31/26 Camp Wampum, Ltd.10,00010/31/20
9.32JPMCBRittiman East Industrial Park #23 & 24NoTri-Rep Sales, Inc.8,20006/30/21 Fleetwash Inc.7,20012/31/24
9.33JPMCB1351 Oakbrook DriveNoM Southern Design Concept5,43904/30/24 TNC Atlanta, LLC4,58707/31/24
9.34JPMCB1325 Oakbrook DriveNoMinton-Jones Company16,64001/31/22 Vanguard Commercial Flooring, LLC13,43212/31/24
9.35JPMCB490 Heartland DriveYesMcNeilus Financial, Inc39,52012/31/21    
9.36JPMCB1265 Oakbrook DriveNoCarnett's Management Company26,20002/28/23 Sigma Foods, Inc15,00010/31/22
9.37JPMCBColumbus West - Business ParkYes       
9.38JPMCB1155 Bowes RoadYes       
9.39JPMCB1280 Oakbrook DriveYesSouthern Company Svcs46,40012/31/20    
9.40JPMCBCox Business CenterNoIntragenix, LLC27,04004/30/24 TempFlex Industrial Solutions, LLC10,00001/31/23
9.41JPMCB2002 BloomingdaleNoService247 of Illinois, Inc.16,59607/31/25 Arena Event Services, Inc.15,32309/30/21
9.42JPMCB333 Charles CourtNoTacony Corporation22,35010/31/21 Motion Industries, Inc.7,450MTM
9.43JPMCB483 Heartland DriveNoTek Panel, Inc12,62502/28/21 International Valve Manufacturing, LLC11,03212/31/22
9.44JPMCB1256 Oakbrook DriveNoHi-Tech Pharmaceuticals, Inc15,16211/30/20 Crossville, Inc10,12609/30/23
9.45JPMCB550 HeartlandYesDeep Coat, LLC30,32812/31/20    
9.46JPMCBRittiman East Industrial Park #22NoHEB Grocery Company, LP16,22611/30/21 Peter Pan Novelty Co. Inc.11,800MTM
10CREFI2010 South LamarYesJuul Labs Inc.80,06703/01/30    
11GSMC333 South WabashNoThe Northern Trust Company547,71908/31/35 Chicago Housing Authority222,14112/31/37
12CREFIRedmond Town CenterNoiPic Theaters38,85809/30/25 Guitar Center15,39305/31/25
13GSMCEarhart Corporate CenterNoXPO Logistics Freight, Inc.138,43806/30/30 Home Point Financial33,30906/30/29
14CREFI2665 North FirstNoState of CA, DGS31,84908/31/25 OneSpace25,41709/30/33
15CREFIKW PortfolioYes       
15.01CREFI10054 Old Grove RoadYesManscaped, Inc.85,82411/30/27    
15.02CREFI2742 Dow AvenueYesMemorial Health Services51,58812/31/29    
16GSMCUSAA PlanoYesUSAA230,62107/31/31    
17GSMCThe HubNoNYC Department of Finance75,60111/04/27 Forman Mills42,57308/31/22
18JPMCBTroy Technology ParkNoMagna Powertrain of America, Inc.97,38908/31/22 Raytheon Company59,47206/30/22
19GSMCAmazon Industrial PortfolioYes       
19.01GSMC12900 Pecan Park RoadYesAmazon856,60507/31/32    
19.02GSMC6925 Riverview AvenueYesAmazon856,60507/31/32    
20GSMCWestlake CenterNoWestlake Management Services, Inc110,11812/31/32 Rymer, Moore, Jackson & Echols9,89601/31/24
21GACCHome Ranch Health CenterNoUCI Medical17,60602/01/29 Kiddie Academy11,29205/30/35
22CREFIKeylock Storage PortfolioNo       
22.01CREFIMeadNo       
22.02CREFIFranklinNo       
22.03CREFIBoiseNo       
22.04CREFIFruitlandNo       
22.05CREFIPendletonNo       
23GSMC711 Fifth AvenueNoSunTrust Banks84,51604/30/24 Allen & Company70,97209/30/33
24CREFI6655 WedgwoodNoPhilips/Spectranetics35,80708/31/25 4C Medical Technologies28,12010/31/25
25CREFIMid Atlantic Storage PortfolioNo       
25.01CREFIStorage at AtlasNo       
25.02CREFIStorage at Mont MiniNo       
26GSMC3861 Sepulveda BoulevardYesWestside Family Health Center24,19403/31/39    
27GSMCPell City Shopping CenterNoMartin’s Family Clothing40,00012/31/27 Fresh Value35,00011/17/23
28GACCTesla Production CenterYesTesla, Inc.31,70004/30/29    
29GSMCStorage Post – Jefferson, LANo       
30GACCDiverseyYesDiversey145,01403/31/35    
31CREFI167 North 6th StreetNo       
32CREFI47 AnnNoAmerican Foliage3,60003/31/24    
33GACCRosencrans Apartment HomesNo       
34CREFI71 LeonardNoArchitectural Engineering3,50001/31/22    

 

 

 

 

ANNEX A-1          
            
    3rd LARGEST TENANT (3), (23), (24), (25) 4th LARGEST TENANT (3), (23), (24), (25) 
            
      Lease   Lease 
Loan #SellerProperty Name 3rd Largest TenantUnit SizeExpiration 4th Largest TenantUnit SizeExpiration 
1GACCMoffett Place - Building 6         
2JPMCB/CREFI120 Wall Street AFS-USA, Inc.40,02906/30/29 Foundation for AIDS Research30,82208/31/27 
3CREFI/GACCMGM Grand & Mandalay Bay         
3.01CREFI/GACCMGM Grand         
3.02CREFI/GACCMandalay Bay         
4JPMCB4 West 58th Street J2 Enterprises LTD.6,12107/31/28 Northwell Health5,17405/31/30 
5CREFINorthern Trust Office         
6GACCColeman Highline         
7GACCPoint West Portfolio         
7.01GACC1610 & 1620 Arden Way Covered California10,79604/30/23 Res Systems 310,25807/30/26 
7.02GACC1545 River Park Drive American Cancer Society8,97809/30/21 TY Lin International7,68106/30/23 
7.03GACC1601 Response Road Valassis Sales & Marketing8,58008/31/21 DGS Speech Pathology5,23501/31/29 
8CREFISkywater Technology HQ         
9JPMCBAgellan Portfolio         
9.01JPMCBSarasota Distribution Hub Access USA163,27709/30/24 Albert's Organics80,00002/28/25 
9.02JPMCBNaperville Woods Office Center U.S. Bank33,93607/31/27 IMEG Corp32,20505/31/25 
9.03JPMCBSouthpark Business Park FOP Genotox Laboratories, Ltd.13,79209/30/25     
9.04JPMCBSupervalu         
9.05JPMCBPlainfield Business Center IV         
9.06JPMCBBeltway III Convergent Outsourcing, Inc.31,70911/30/27 BBVA Compass Bank31,05407/31/22 
9.07JPMCB4405 Continental Dr         
9.08JPMCBBeltway IV         
9.09JPMCBSandy Plains Business Park Kone, Inc15,38412/31/24 Absolute Printing13,92810/31/20 
9.10JPMCBColiseum Distribution Center #1         
9.11JPMCBSilber Industrial Park Schindler Elevator Corporation23,88512/31/22 Pilkington North America, Inc.16,12705/31/21 
9.12JPMCBSouthpark Business Park M DunAn Microstaq, Inc.12,06210/31/23 Macquarie Holdings (USA) Inc.9,76101/31/23 
9.13JPMCBWest by Northwest Business Blvd Camfil USA, Inc.15,05010/31/24 TTTE dba Craters & Freighters14,16512/31/22 
9.14JPMCBNorcross Center Marelli USA, Inc.18,77507/31/22 Systel17,88410/31/20 
9.15JPMCBGoshen Springs Advanced Home Care Inc19,47801/31/25 Blanke Corporation13,12612/31/22 
9.16JPMCBLong Point Center Faber CNK Stone Corp.34,38209/30/22 Hugh M Cunningham, Inc.18,00001/31/23 
9.17JPMCBCorridor Park D         
9.18JPMCBSouthport 1-4 Industrial Equipment Company11,75001/31/24 C Bond Systems, LLC8,38505/31/21 
9.19JPMCBJameel Indeco Sales, Inc.10,26707/31/23 Tubbesing Solutions, LLC7,49104/30/22 
9.20JPMCBBeltway II         
9.21JPMCBBraker Center 4 Evermore Systems, Inc.4,50010/31/20 Fastenal Company4,49001/31/21 
9.22JPMCBNorthgreen 1-4 Viridis Energy (Texas), LP8,40012/31/20 CLMS Mgmt. Svcs. Ltd Partner.8,04007/31/23 
9.23JPMCBMinimax Mogen Industrial (USA), Inc.17,50011/30/20 Pronto Vending, Ltd.17,13406/30/21 
9.24JPMCBSouthpark Business Park E         
9.25JPMCB9385 Washington Blvd Facema9,00006/30/24 Revamped, LLC9,00004/30/24 
9.26JPMCBRothway         
9.27JPMCB2730 Pinnacle         
9.28JPMCBColumbus West - Interchange Rd King Bee Delivery9,60003/31/21 Ocean Providence Columbus LLC9,50009/30/23 
9.29JPMCB1346 Oakbrook Drive PWI Partners Inc10,40009/30/21 Capital City Electrical7,75009/30/23 
9.30JPMCB1230-1236 Hardt Circle TMC Supply Center Inc.15,02001/31/21     
9.31JPMCBPine Forest Business Park         
9.32JPMCBRittiman East Industrial Park #23 & 24 Kenneth Stanley d/b/a Colors Unlimited7,12807/31/24 Rbex, Inc.5,55008/31/22 
9.33JPMCB1351 Oakbrook Drive TLLW, Inc2,70007/31/21 Fluid Engineering2,333MTM 
9.34JPMCB1325 Oakbrook Drive Specialty Tile Products12,80808/31/22 Stone Center, LLC10,24012/31/23 
9.35JPMCB490 Heartland Drive         
9.36JPMCB1265 Oakbrook Drive Southern Sweepers & Scrub10,00009/30/24     
9.37JPMCBColumbus West - Business Park         
9.38JPMCB1155 Bowes Road         
9.39JPMCB1280 Oakbrook Drive         
9.40JPMCBCox Business Center Amify, LLC10,00001/31/22 Laptop Fix, LLC5,00003/31/23 
9.41JPMCB2002 Bloomingdale         
9.42JPMCB333 Charles Court ACI Plastics & Manufacturing, Inc.6,82302/28/22     
9.43JPMCB483 Heartland Drive Tuskin Equipment Corporation6,961MTM     
9.44JPMCB1256 Oakbrook Drive Americare, LLC10,04108/31/21     
9.45JPMCB550 Heartland         
9.46JPMCBRittiman East Industrial Park #22 BBMK, LLC d/b/a Blue Team Restoration3,00008/31/22     
10CREFI2010 South Lamar         
11GSMC333 South Wabash Continental Casualty Company56,63811/30/24 Akuna Capital LLC56,38212/31/29 
12CREFIRedmond Town Center Haiku Seafood & Sushi Buffet11,38109/30/21 Pediatric Associates, Inc. P.S.10,99609/30/28 
13GSMCEarhart Corporate Center Infor Global8,08501/31/23 Ellis Porter PLC6,69811/30/27 
14CREFI2665 North First Cloudgenix, Inc18,58607/31/21 Beckhoff Automation13,85909/30/25 
15CREFIKW Portfolio         
15.01CREFI10054 Old Grove Road         
15.02CREFI2742 Dow Avenue         
16GSMCUSAA Plano         
17GSMCThe Hub Aldi17,93610/31/23 Walgreens16,44707/31/24 
18JPMCBTroy Technology Park LG Chem Michigan Inc.45,82702/29/24 Roush Industries, Inc.43,73203/31/22 
19GSMCAmazon Industrial Portfolio         
19.01GSMC12900 Pecan Park Road         
19.02GSMC6925 Riverview Avenue         
20GSMCWestlake Center JADEC, Inc8,39212/31/22 TW Telecom50MTM 
21GACCHome Ranch Health Center Blue Agave4,68503/31/24 Cosmo Prof (Beauty Supply Store)2,37206/30/21 
22CREFIKeylock Storage Portfolio         
22.01CREFIMead         
22.02CREFIFranklin         
22.03CREFIBoise         
22.04CREFIFruitland         
22.05CREFIPendleton         
23GSMC711 Fifth Avenue Ralph Lauren38,63806/30/29 Loro Piana USA24,38808/31/25 
24CREFI6655 Wedgwood Audio Research Corporation20,75412/31/28 MDCM Solutions13,04906/30/26 
25CREFIMid Atlantic Storage Portfolio         
25.01CREFIStorage at Atlas         
25.02CREFIStorage at Mont Mini         
26GSMC3861 Sepulveda Boulevard         
27GSMCPell City Shopping Center Bargain Hunt30,98302/28/25 Tractor Supply Company24,02212/01/27 
28GACCTesla Production Center         
29GSMCStorage Post – Jefferson, LA         
30GACCDiversey         
31CREFI167 North 6th Street         
32CREFI47 Ann         
33GACCRosencrans Apartment Homes         
34CREFI71 Leonard         

 

 

 

 

ANNEX A-1        
          
   5th LARGEST TENANT (3), (23), (24), (25)    
          
     Lease Loan Lockbox
Loan #SellerProperty Name5th Largest TenantUnit SizeExpiration PurposePrincipal / Carveout Guarantor (Y/N)
1GACCMoffett Place - Building 6    RefinanceJay PaulYes
2JPMCB/CREFI120 Wall StreetCenter for Appellate Litigation20,53501/31/25 RefinanceSilverstein Holdco I LLCYes
3CREFI/GACCMGM Grand & Mandalay Bay    AcquisitionBREIT Operating Partnership L.P.,
MGM Growth Properties Operating Partnership LP
Yes
3.01CREFI/GACCMGM Grand       
3.02CREFI/GACCMandalay Bay       
4JPMCB4 West 58th StreetUnion Sq. Dermatology5,17403/31/35 RecapitalizationSheldon H. SolowYes
5CREFINorthern Trust Office    RefinanceThe Richard L. Adams, Jr. TrustYes
6GACCColeman Highline    RefinanceLDH, LLC, Sansome Guarantor LLCYes
7GACCPoint West Portfolio    RefinanceMatthew T. White, Gary D. Nelson,
Deborah Dedomenico
Yes
7.01GACC1610 & 1620 Arden WayCSAA Insurance Exchange8,14812/31/24    
7.02GACC1545 River Park DriveRandstad Professionals6,94005/31/25    
7.03GACC1601 Response RoadFirst Foundation Bank3,65508/31/26    
8CREFISkywater Technology HQ    RecapitalizationLoren UnterseherYes
9JPMCBAgellan Portfolio    RefinanceElad Genesis Limited PartnershipYes
9.01JPMCBSarasota Distribution Hub       
9.02JPMCBNaperville Woods Office CenterEquian, LLC19,58509/30/28    
9.03JPMCBSouthpark Business Park FOP       
9.04JPMCBSupervalu       
9.05JPMCBPlainfield Business Center IV       
9.06JPMCBBeltway III       
9.07JPMCB4405 Continental Dr       
9.08JPMCBBeltway IV       
9.09JPMCBSandy Plains Business ParkVaperite Inc13,19403/31/22    
9.10JPMCBColiseum Distribution Center #1       
9.11JPMCBSilber Industrial ParkAudio Visual Services Group13,63006/30/22    
9.12JPMCBSouthpark Business Park MMaidbot, Inc.9,15312/31/20    
9.13JPMCBWest by Northwest Business BlvdABM Janitorial Svcs. Inc.11,43512/31/23    
9.14JPMCBNorcross CenterATL Courier Inc16,90206/30/24    
9.15JPMCBGoshen SpringsKenosha Beef International, Ltd13,01411/30/23    
9.16JPMCBLong Point CenterACS Flooring Group, Inc.16,46812/31/23    
9.17JPMCBCorridor Park D       
9.18JPMCBSouthport 1-4Regnah Industry, LLC7,93712/31/22    
9.19JPMCBJameelPlant Interscapes, Inc.7,30203/31/23    
9.20JPMCBBeltway II       
9.21JPMCBBraker Center 4Roku, Inc.3,08601/31/24    
9.22JPMCBNorthgreen 1-4Evans Consoles, Inc.4,56012/31/24    
9.23JPMCBMinimaxTexas Receiving, LLC13,09409/30/21    
9.24JPMCBSouthpark Business Park E       
9.25JPMCB9385 Washington BlvdTasty Shirt Company, Inc.8,99012/31/22    
9.26JPMCBRothway       
9.27JPMCB2730 Pinnacle       
9.28JPMCBColumbus West - Interchange RdMatthews International Corp8,00011/30/20    
9.29JPMCB1346 Oakbrook DriveFabulous Picasso Brothers5,200MTM    
9.30JPMCB1230-1236 Hardt Circle       
9.31JPMCBPine Forest Business Park       
9.32JPMCBRittiman East Industrial Park #23 & 24First Lan Corporation4,80005/31/21    
9.33JPMCB1351 Oakbrook DriveWater Restoration Pros, LLC2,30002/28/22    
9.34JPMCB1325 Oakbrook Drive       
9.35JPMCB490 Heartland Drive       
9.36JPMCB1265 Oakbrook Drive       
9.37JPMCBColumbus West - Business Park       
9.38JPMCB1155 Bowes Road       
9.39JPMCB1280 Oakbrook Drive       
9.40JPMCBCox Business Center       
9.41JPMCB2002 Bloomingdale       
9.42JPMCB333 Charles Court       
9.43JPMCB483 Heartland Drive       
9.44JPMCB1256 Oakbrook Drive       
9.45JPMCB550 Heartland       
9.46JPMCBRittiman East Industrial Park #22       
10CREFI2010 South Lamar    RefinanceAlan SackmanYes
11GSMC333 South WabashUnited Way of Metro Chicago28,89204/30/28 AcquisitionMichael Shvo, Deutsche Finance America LLCYes
12CREFIRedmond Town CenterGene Juarez Salon & Spa9,56805/31/24 RecapitalizationFairbourne Partners, LLCYes
13GSMCEarhart Corporate CenterU. Michigan Victors Care3,29006/30/23 RefinanceJason Fine, Richard O. Fine,
David Tomlinson, Jason Litwack, Alex Cantu
Yes
14CREFI2665 North FirstHYC Technology Co.6,87912/31/27 RefinanceZhonghuan Investment USA, LLCYes
15CREFIKW Portfolio    AcquisitionChandru H. WadhwaniYes
15.01CREFI10054 Old Grove Road       
15.02CREFI2742 Dow Avenue       
16GSMCUSAA Plano    AcquisitionUSRA Institutional Net Lease Fund III, LLCYes
17GSMCThe HubBronx Party Center7,56205/31/29 RefinanceThe Related Companies, L.P.Yes
18JPMCBTroy Technology ParkAlly Financial, Inc.43,27212/31/21 AcquisitionBoruch DrillmanYes
19GSMCAmazon Industrial Portfolio    AcquisitionJDM Real Estate Funds, LLCYes
19.01GSMC12900 Pecan Park Road       
19.02GSMC6925 Riverview Avenue       
20GSMCWestlake Center    RecapitalizationGulf United Investments CorporationYes
21GACCHome Ranch Health CenterDr. John Kim DDS2,20106/30/24 RefinanceSean Hashem, Fareed KananiYes
22CREFIKeylock Storage Portfolio    RefinanceAustin J. Osborne, Ronald L. OsborneYes
22.01CREFIMead       
22.02CREFIFranklin       
22.03CREFIBoise       
22.04CREFIFruitland       
22.05CREFIPendleton       
23GSMC711 Fifth AvenueSandler Capital17,20006/30/27 RefinanceBayerische Versorgungskammer,
Deutsche Finance America LLC,
DF Deutsche Finance Holding AG,
Hessen Lawyers Pension Fund
Yes
24CREFI6655 WedgwoodForterra Pipe & Precast12,89706/30/24 AcquisitionRyan Lucas, Mark StarkYes
25CREFIMid Atlantic Storage Portfolio    AcquisitionSusan E. T. Petrone, Petrone Family TrustYes
25.01CREFIStorage at Atlas       
25.02CREFIStorage at Mont Mini       
26GSMC3861 Sepulveda Boulevard    RefinanceRobert Hayman, David Dossetter,
Ken Rosenblood, William Dorfman
Yes
27GSMCPell City Shopping CenterBender's Elite Fitness9,20007/31/23 RefinanceMicah LacherYes
28GACCTesla Production Center    RefinanceWarren H. BakerYes
29GSMCStorage Post – Jefferson, LA    RefinanceBruce C. Roch, Jr., William H. Shane, Jr.,
James P. Favrot
Yes
30GACCDiversey    RefinanceNew Mountain Net Lease Partners CorporationYes
31CREFI167 North 6th Street    RefinanceJoel GluckYes
32CREFI47 Ann    RefinanceNathan BermanYes
33GACCRosencrans Apartment Homes    RefinanceIra HickmanYes
34CREFI71 Leonard    RefinanceNathan BermanYes

 

 

 

 

ANNEX A-1              
                
     Pari Passu Debt Additional Debt(24)
      Pari PassuPari PassuPari PassuTotal Cut-off    Additional 
   LockboxCashPari PassuNote ControlPiece  In TrustPiece Non TrustDate Pari Addit DebtAddit DebtAdditionalDebt Cut offAdditional Debt
Loan #SellerProperty Name TypeManagement(Y/N) (Y/N)Cut-Off BalanceCut-Off BalancePassu Debt Permitted (Y/N) Exist (Y/N)Debt Type(s)Date BalanceInterest Rate
1GACCMoffett Place - Building 6HardIn PlaceYesNo74,850,00058,250,000133,100,000 NoYesB-Note (66,900,000)/Mezzanine (49,000,000)115,900,0004.62946302933563
2JPMCB/CREFI120 Wall StreetHardSpringingYesNo70,000,00095,000,000165,000,000 YesNoPermitted MezzanineNAPNAP
3CREFI/GACCMGM Grand & Mandalay BayHardSpringingYesNo70,000,0001,564,200,0001,634,200,000 YesYesB-Notes (804,400,000)/C-Notes (561,400,000)/Permitted Mezzanine1,365,800,0003.55800
3.01CREFI/GACCMGM Grand             
3.02CREFI/GACCMandalay Bay             
4JPMCB4 West 58th StreetHardSpringingYesYes62,500,00062,500,000125,000,000 YesNoPermitted MezzanineNAPNAP
5CREFINorthern Trust OfficeHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
6GACCColeman HighlineHardSpringingYesNo40,000,000115,000,000155,000,000 NoNoNAPNAPNAP
7GACCPoint West PortfolioSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
7.01GACC1610 & 1620 Arden Way             
7.02GACC1545 River Park Drive             
7.03GACC1601 Response Road             
8CREFISkywater Technology HQHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
9JPMCBAgellan PortfolioHardIn PlaceYesNo35,000,000196,000,000231,000,000 NoYesSubordinate Debt (172,000,000)/Mezzanine Loan (31,000,000)203,000,0005.10246305418719
9.01JPMCBSarasota Distribution Hub             
9.02JPMCBNaperville Woods Office Center             
9.03JPMCBSouthpark Business Park FOP             
9.04JPMCBSupervalu             
9.05JPMCBPlainfield Business Center IV             
9.06JPMCBBeltway III             
9.07JPMCB4405 Continental Dr             
9.08JPMCBBeltway IV             
9.09JPMCBSandy Plains Business Park             
9.10JPMCBColiseum Distribution Center #1             
9.11JPMCBSilber Industrial Park             
9.12JPMCBSouthpark Business Park M             
9.13JPMCBWest by Northwest Business Blvd             
9.14JPMCBNorcross Center             
9.15JPMCBGoshen Springs             
9.16JPMCBLong Point Center             
9.17JPMCBCorridor Park D             
9.18JPMCBSouthport 1-4             
9.19JPMCBJameel             
9.20JPMCBBeltway II             
9.21JPMCBBraker Center 4             
9.22JPMCBNorthgreen 1-4             
9.23JPMCBMinimax             
9.24JPMCBSouthpark Business Park E             
9.25JPMCB9385 Washington Blvd             
9.26JPMCBRothway             
9.27JPMCB2730 Pinnacle             
9.28JPMCBColumbus West - Interchange Rd             
9.29JPMCB1346 Oakbrook Drive             
9.30JPMCB1230-1236 Hardt Circle             
9.31JPMCBPine Forest Business Park             
9.32JPMCBRittiman East Industrial Park #23 & 24             
9.33JPMCB1351 Oakbrook Drive             
9.34JPMCB1325 Oakbrook Drive             
9.35JPMCB490 Heartland Drive             
9.36JPMCB1265 Oakbrook Drive             
9.37JPMCBColumbus West - Business Park             
9.38JPMCB1155 Bowes Road             
9.39JPMCB1280 Oakbrook Drive             
9.40JPMCBCox Business Center             
9.41JPMCB2002 Bloomingdale             
9.42JPMCB333 Charles Court             
9.43JPMCB483 Heartland Drive             
9.44JPMCB1256 Oakbrook Drive             
9.45JPMCB550 Heartland             
9.46JPMCBRittiman East Industrial Park #22             
10CREFI2010 South LamarHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
11GSMC333 South WabashHardSpringingYesNo30,000,000210,000,000240,000,000 NoNoNAPNAPNAP
12CREFIRedmond Town CenterHardSpringingYesNo30,000,00071,500,000101,500,000 NoNoNAPNAPNAP
13GSMCEarhart Corporate CenterSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
14CREFI2665 North FirstHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
15CREFIKW PortfolioSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
15.01CREFI10054 Old Grove Road             
15.02CREFI2742 Dow Avenue             
16GSMCUSAA PlanoHardIn PlaceYesNo25,000,00038,600,00063,600,000 NoNoNAPNAPNAP
17GSMCThe HubHardSpringingYesYes25,000,00019,205,88144,205,881 NoYesSubordinate Debt2,560,0000.00000
18JPMCBTroy Technology ParkHardSpringingYesYes25,000,00020,000,00045,000,000 NoNoNAPNAPNAP
19GSMCAmazon Industrial PortfolioHardSpringingYesNo24,100,000115,000,000139,100,000 NoNoNAPNAPNAP
19.01GSMC12900 Pecan Park Road             
19.02GSMC6925 Riverview Avenue             
20GSMCWestlake CenterHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
21GACCHome Ranch Health CenterHardSpringingNoNAPNAPNAPNAP YesNoPermitted MezzanineNAPNAP
22CREFIKeylock Storage PortfolioSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
22.01CREFIMead             
22.02CREFIFranklin             
22.03CREFIBoise             
22.04CREFIFruitland             
22.05CREFIPendleton             
23GSMC711 Fifth AvenueHardSpringingYesNo15,000,000530,000,000545,000,000 YesNoPermitted MezzanineNAPNAP
24CREFI6655 WedgwoodHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
25CREFIMid Atlantic Storage PortfolioSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
25.01CREFIStorage at Atlas             
25.02CREFIStorage at Mont Mini             
26GSMC3861 Sepulveda BoulevardSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
27GSMCPell City Shopping CenterHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
28GACCTesla Production CenterHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
29GSMCStorage Post – Jefferson, LASoftSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
30GACCDiverseySpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
31CREFI167 North 6th StreetSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
32CREFI47 AnnSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
33GACCRosencrans Apartment HomesHardSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP
34CREFI71 LeonardSpringingSpringingNoNAPNAPNAPNAP NoNoNAPNAPNAP

 

 

 

 

ANNEX A-1       
         
    Total Debt 
     Total Debt Total Debt 
    Total Debt UW NCFTotal Debt UW NOI 
Loan #SellerProperty Name  Cut-off Balance DSCRCurrent LTV % Debt Yield % 
1GACCMoffett Place - Building 6 249,000,0001.5969.3%6.5% 
2JPMCB/CREFI120 Wall Street 165,000,0002.7457.9%9.3% 
3CREFI/GACCMGM Grand & Mandalay Bay 3,000,000,0002.7065.2%9.7% 
3.01CREFI/GACCMGM Grand  2.7065.2%9.7% 
3.02CREFI/GACCMandalay Bay  2.7065.2%9.7% 
4JPMCB4 West 58th Street 125,000,0001.9469.4%7.4% 
5CREFINorthern Trust Office NAPNAPNAPNAP 
6GACCColeman Highline 155,000,0003.6450.8%10.3% 
7GACCPoint West Portfolio NAPNAPNAPNAP 
7.01GACC1610 & 1620 Arden Way  NAPNAPNAP 
7.02GACC1545 River Park Drive  NAPNAPNAP 
7.03GACC1601 Response Road  NAPNAPNAP 
8CREFISkywater Technology HQ NAPNAPNAPNAP 
9JPMCBAgellan Portfolio 434,000,0001.5478.8%8.3% 
9.01JPMCBSarasota Distribution Hub  1.5478.8%8.3% 
9.02JPMCBNaperville Woods Office Center  1.5478.8%8.3% 
9.03JPMCBSouthpark Business Park FOP  1.5478.8%8.3% 
9.04JPMCBSupervalu  1.5478.8%8.3% 
9.05JPMCBPlainfield Business Center IV  1.5478.8%8.3% 
9.06JPMCBBeltway III  1.5478.8%8.3% 
9.07JPMCB4405 Continental Dr  1.5478.8%8.3% 
9.08JPMCBBeltway IV  1.5478.8%8.3% 
9.09JPMCBSandy Plains Business Park  1.5478.8%8.3% 
9.10JPMCBColiseum Distribution Center #1  1.5478.8%8.3% 
9.11JPMCBSilber Industrial Park  1.5478.8%8.3% 
9.12JPMCBSouthpark Business Park M  1.5478.8%8.3% 
9.13JPMCBWest by Northwest Business Blvd  1.5478.8%8.3% 
9.14JPMCBNorcross Center  1.5478.8%8.3% 
9.15JPMCBGoshen Springs  1.5478.8%8.3% 
9.16JPMCBLong Point Center  1.5478.8%8.3% 
9.17JPMCBCorridor Park D  1.5478.8%8.3% 
9.18JPMCBSouthport 1-4  1.5478.8%8.3% 
9.19JPMCBJameel  1.5478.8%8.3% 
9.20JPMCBBeltway II  1.5478.8%8.3% 
9.21JPMCBBraker Center 4  1.5478.8%8.3% 
9.22JPMCBNorthgreen 1-4  1.5478.8%8.3% 
9.23JPMCBMinimax  1.5478.8%8.3% 
9.24JPMCBSouthpark Business Park E  1.5478.8%8.3% 
9.25JPMCB9385 Washington Blvd  1.5478.8%8.3% 
9.26JPMCBRothway  1.5478.8%8.3% 
9.27JPMCB2730 Pinnacle  1.5478.8%8.3% 
9.28JPMCBColumbus West - Interchange Rd  1.5478.8%8.3% 
9.29JPMCB1346 Oakbrook Drive  1.5478.8%8.3% 
9.30JPMCB1230-1236 Hardt Circle  1.5478.8%8.3% 
9.31JPMCBPine Forest Business Park  1.5478.8%8.3% 
9.32JPMCBRittiman East Industrial Park #23 & 24  1.5478.8%8.3% 
9.33JPMCB1351 Oakbrook Drive  1.5478.8%8.3% 
9.34JPMCB1325 Oakbrook Drive  1.5478.8%8.3% 
9.35JPMCB490 Heartland Drive  1.5478.8%8.3% 
9.36JPMCB1265 Oakbrook Drive  1.5478.8%8.3% 
9.37JPMCBColumbus West - Business Park  1.5478.8%8.3% 
9.38JPMCB1155 Bowes Road  1.5478.8%8.3% 
9.39JPMCB1280 Oakbrook Drive  1.5478.8%8.3% 
9.40JPMCBCox Business Center  1.5478.8%8.3% 
9.41JPMCB2002 Bloomingdale  1.5478.8%8.3% 
9.42JPMCB333 Charles Court  1.5478.8%8.3% 
9.43JPMCB483 Heartland Drive  1.5478.8%8.3% 
9.44JPMCB1256 Oakbrook Drive  1.5478.8%8.3% 
9.45JPMCB550 Heartland  1.5478.8%8.3% 
9.46JPMCBRittiman East Industrial Park #22  1.5478.8%8.3% 
10CREFI2010 South Lamar NAPNAPNAPNAP 
11GSMC333 South Wabash 240,000,0002.7562.8%10.1% 
12CREFIRedmond Town Center 101,500,0001.7967.2%10.7% 
13GSMCEarhart Corporate Center NAPNAPNAPNAP 
14CREFI2665 North First NAPNAPNAPNAP 
15CREFIKW Portfolio NAPNAPNAPNAP 
15.01CREFI10054 Old Grove Road  NAPNAPNAP 
15.02CREFI2742 Dow Avenue  NAPNAPNAP 
16GSMCUSAA Plano 63,600,0002.8453.0%10.5% 
17GSMCThe Hub 46,765,8812.7657.9%10.5% 
18JPMCBTroy Technology Park 45,000,0001.6672.9%9.2% 
19GSMCAmazon Industrial Portfolio 139,100,0002.3864.7%8.0% 
19.01GSMC12900 Pecan Park Road  2.3864.7%8.0% 
19.02GSMC6925 Riverview Avenue  2.3864.7%8.0% 
20GSMCWestlake Center NAPNAPNAPNAP 
21GACCHome Ranch Health Center NAPNAPNAPNAP 
22CREFIKeylock Storage Portfolio NAPNAPNAPNAP 
22.01CREFIMead  NAPNAPNAP 
22.02CREFIFranklin  NAPNAPNAP 
22.03CREFIBoise  NAPNAPNAP 
22.04CREFIFruitland  NAPNAPNAP 
22.05CREFIPendleton  NAPNAPNAP 
23GSMC711 Fifth Avenue 545,000,0002.9054.5%9.4% 
24CREFI6655 Wedgwood NAPNAPNAPNAP 
25CREFIMid Atlantic Storage Portfolio NAPNAPNAPNAP 
25.01CREFIStorage at Atlas  NAPNAPNAP 
25.02CREFIStorage at Mont Mini  NAPNAPNAP 
26GSMC3861 Sepulveda Boulevard NAPNAPNAPNAP 
27GSMCPell City Shopping Center NAPNAPNAPNAP 
28GACCTesla Production Center NAPNAPNAPNAP 
29GSMCStorage Post – Jefferson, LA NAPNAPNAPNAP 
30GACCDiversey NAPNAPNAPNAP 
31CREFI167 North 6th Street NAPNAPNAPNAP 
32CREFI47 Ann NAPNAPNAPNAP 
33GACCRosencrans Apartment Homes NAPNAPNAPNAP 
34CREFI71 Leonard NAPNAPNAPNAP 

 

 

 

 

ANNEX A-1                 
                   
   HOTEL OPERATING STATISTICS 
                   
   201620162016201720172017201820172018Most RecentMost RecentMost RecentUWUWUW 
Loan #SellerProperty Name Occupancy % ADR ($) RevPAR ($) Occupancy % ADR ($) RevPAR ($) Occupancy % ADR ($) RevPAR ($) Occupancy % ADR ($) RevPAR ($)Occupancy % ADR ($) RevPAR ($)Loan #
1GACCMoffett Place - Building 6               1
2JPMCB/CREFI120 Wall Street               2
3CREFI/GACCMGM Grand & Mandalay Bay91.0%193.58176.2491.5%192.62176.1892.1%196.52180.9487.5%197.27172.6092.1%196.52180.943
3.01CREFI/GACCMGM Grand92.1%181.76167.3692.7%182.10168.7691.4%190.29173.8583.9%192.07161.1991.4%190.29173.853.01
3.02CREFI/GACCMandalay Bay90.0%206.28185.5790.2%203.96183.9692.8%202.98188.4091.7%202.85185.9892.8%202.98188.403.02
4JPMCB4 West 58th Street               4
5CREFINorthern Trust Office               5
6GACCColeman Highline               6
7GACCPoint West Portfolio               7
7.01GACC1610 & 1620 Arden Way               7.01
7.02GACC1545 River Park Drive               7.02
7.03GACC1601 Response Road               7.03
8CREFISkywater Technology HQ               8
9JPMCBAgellan Portfolio               9
9.01JPMCBSarasota Distribution Hub               9.01
9.02JPMCBNaperville Woods Office Center               9.02
9.03JPMCBSouthpark Business Park FOP               9.03
9.04JPMCBSupervalu               9.04
9.05JPMCBPlainfield Business Center IV               9.05
9.06JPMCBBeltway III               9.06
9.07JPMCB4405 Continental Dr               9.07
9.08JPMCBBeltway IV               9.08
9.09JPMCBSandy Plains Business Park               9.09
9.10JPMCBColiseum Distribution Center #1               9.10
9.11JPMCBSilber Industrial Park               9.11
9.12JPMCBSouthpark Business Park M               9.12
9.13JPMCBWest by Northwest Business Blvd               9.13
9.14JPMCBNorcross Center               9.14
9.15JPMCBGoshen Springs               9.15
9.16JPMCBLong Point Center               9.16
9.17JPMCBCorridor Park D               9.17
9.18JPMCBSouthport 1-4               9.18
9.19JPMCBJameel               9.19
9.20JPMCBBeltway II               9.20
9.21JPMCBBraker Center 4               9.21
9.22JPMCBNorthgreen 1-4               9.22
9.23JPMCBMinimax               9.23
9.24JPMCBSouthpark Business Park E               9.24
9.25JPMCB9385 Washington Blvd               9.25
9.26JPMCBRothway               9.26
9.27JPMCB2730 Pinnacle               9.27
9.28JPMCBColumbus West - Interchange Rd               9.28
9.29JPMCB1346 Oakbrook Drive               9.29
9.30JPMCB1230-1236 Hardt Circle               9.30
9.31JPMCBPine Forest Business Park               9.31
9.32JPMCBRittiman East Industrial Park #23 & 24               9.32
9.33JPMCB1351 Oakbrook Drive               9.33
9.34JPMCB1325 Oakbrook Drive               9.34
9.35JPMCB490 Heartland Drive               9.35
9.36JPMCB1265 Oakbrook Drive               9.36
9.37JPMCBColumbus West - Business Park               9.37
9.38JPMCB1155 Bowes Road               9.38
9.39JPMCB1280 Oakbrook Drive               9.39
9.40JPMCBCox Business Center               9.40
9.41JPMCB2002 Bloomingdale               9.41
9.42JPMCB333 Charles Court               9.42
9.43JPMCB483 Heartland Drive               9.43
9.44JPMCB1256 Oakbrook Drive               9.44
9.45JPMCB550 Heartland               9.45
9.46JPMCBRittiman East Industrial Park #22               9.46
10CREFI2010 South Lamar               10
11GSMC333 South Wabash               11
12CREFIRedmond Town Center               12
13GSMCEarhart Corporate Center               13
14CREFI2665 North First               14
15CREFIKW Portfolio               15
15.01CREFI10054 Old Grove Road               15.01
15.02CREFI2742 Dow Avenue               15.02
16GSMCUSAA Plano               16
17GSMCThe Hub               17
18JPMCBTroy Technology Park               18
19GSMCAmazon Industrial Portfolio               19
19.01GSMC12900 Pecan Park Road               19.01
19.02GSMC6925 Riverview Avenue               19.02
20GSMCWestlake Center               20
21GACCHome Ranch Health Center               21
22CREFIKeylock Storage Portfolio               22
22.01CREFIMead               22.01
22.02CREFIFranklin               22.02
22.03CREFIBoise               22.03
22.04CREFIFruitland               22.04
22.05CREFIPendleton               22.05
23GSMC711 Fifth Avenue               23
24CREFI6655 Wedgwood               24
25CREFIMid Atlantic Storage Portfolio               25
25.01CREFIStorage at Atlas               25.01
25.02CREFIStorage at Mont Mini               25.02
26GSMC3861 Sepulveda Boulevard               26
27GSMCPell City Shopping Center               27
28GACCTesla Production Center               28
29GSMCStorage Post – Jefferson, LA               29
30GACCDiversey               30
31CREFI167 North 6th Street               31
32CREFI47 Ann               32
33GACCRosencrans Apartment Homes               33
34CREFI71 Leonard               34